Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.58% first-year return on $187k initial cash invested.
-16.58%
Cash On Cash
2.57%
Cap Rate
0.44
DSCR
$3,593
Rent
-$2,583
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$890k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$178k
Closing costs
1%
$8,901
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,593
Total Expenses
$6,176
Mortgage P&I
120%
$4,310
Property Taxes
17%
$623
Home Insurance
9%
$308
HOA
0%
$0
Property Management
10%
$359
CapEx
5%
$180
Vacancy
6%
$216
Maintenance
5%
$180
Other
0%
$0