Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.27% first-year return on $188k initial cash invested.
-18.27%
Cash On Cash
2.22%
Cap Rate
0.38
DSCR
$3,050
Rent
-$2,856
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$893k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$179k
Closing costs
1%
$8,934
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,050
Total Expenses
$5,906
Mortgage P&I
143%
$4,354
Property Taxes
15%
$447
Home Insurance
10%
$313
HOA
0%
$0
Property Management
10%
$305
CapEx
5%
$152
Vacancy
6%
$183
Maintenance
5%
$152
Other
0%
$0