Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.6% first-year return on $186k initial cash invested.
-21.6%
Cash On Cash
1.5%
Cap Rate
0.26
DSCR
$2,638
Rent
-$3,353
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$887k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$177k
Closing costs
1%
$8,869
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,638
Total Expenses
$5,991
Mortgage P&I
164%
$4,332
Property Taxes
25%
$658
Home Insurance
12%
$315
HOA
0%
$0
Property Management
10%
$264
CapEx
5%
$132
Vacancy
6%
$158
Maintenance
5%
$132
Other
0%
$0