Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.91% first-year return on $186k initial cash invested.
-15.91%
Cash On Cash
2.75%
Cap Rate
0.47
DSCR
$3,139
Rent
-$2,473
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%
$8,880
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,139
Total Expenses
$5,612
Mortgage P&I
139%
$4,349
Property Taxes
4%
$136
Home Insurance
10%
$311
HOA
0%
$0
Property Management
10%
$314
CapEx
5%
$157
Vacancy
6%
$188
Maintenance
5%
$157
Other
0%
$0