Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.2% first-year return on $186k initial cash invested.
-13.2%
Cash On Cash
3.4%
Cap Rate
0.58
DSCR
$4,686
Rent
-$2,051
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$178k
Closing costs
1%
$8,879
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,686
Total Expenses
$6,737
Mortgage P&I
92%
$4,334
Property Taxes
12%
$566
Home Insurance
7%
$326
HOA
6%
$293
Property Management
10%
$469
CapEx
5%
$234
Vacancy
6%
$281
Maintenance
5%
$234
Other
0%
$0