Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.07% first-year return on $187k initial cash invested.
-18.07%
Cash On Cash
2.49%
Cap Rate
0.41
DSCR
$3,353
Rent
-$2,819
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$891k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$178k
Closing costs
1%
$8,913
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,353
Total Expenses
$6,172
Mortgage P&I
134%
$4,500
Property Taxes
11%
$380
Home Insurance
13%
$420
HOA
0%
$0
Property Management
10%
$335
CapEx
5%
$168
Vacancy
6%
$201
Maintenance
5%
$168
Other
0%
$0