Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.82% first-year return on $187k initial cash invested.
-12.82%
Cash On Cash
3.54%
Cap Rate
0.59
DSCR
$3,975
Rent
-$1,992
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$888k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$178k
Closing costs
1%
$8,881
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,975
Total Expenses
$5,967
Mortgage P&I
111%
$4,414
Property Taxes
5%
$204
Home Insurance
8%
$315
HOA
0%
$0
Property Management
10%
$398
CapEx
5%
$199
Vacancy
6%
$238
Maintenance
5%
$199
Other
0%
$0