Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.52% first-year return on $188k initial cash invested.
-20.52%
Cash On Cash
1.83%
Cap Rate
0.31
DSCR
$3,303
Rent
-$3,215
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$895k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$179k
Closing costs
1%
$8,954
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,303
Total Expenses
$6,518
Mortgage P&I
134%
$4,418
Property Taxes
28%
$924
Home Insurance
10%
$318
HOA
0%
$0
Property Management
10%
$330
CapEx
5%
$165
Vacancy
6%
$198
Maintenance
5%
$165
Other
0%
$0