Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.08% first-year return on $188k initial cash invested.
-20.08%
Cash On Cash
1.8%
Cap Rate
0.31
DSCR
$3,200
Rent
-$3,151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$897k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$179k
Closing costs
1%
$8,968
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,200
Total Expenses
$6,351
Mortgage P&I
136%
$4,339
Property Taxes
20%
$635
Home Insurance
10%
$320
HOA
7%
$225
Property Management
10%
$320
CapEx
5%
$160
Vacancy
6%
$192
Maintenance
5%
$160
Other
0%
$0