Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.12% first-year return on $188k initial cash invested.
-13.12%
Cash On Cash
3.37%
Cap Rate
0.58
DSCR
$4,894
Rent
-$2,059
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$897k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$179k
Closing costs
1%
$8,965
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,894
Total Expenses
$6,953
Mortgage P&I
88%
$4,328
Property Taxes
21%
$1,037
Home Insurance
6%
$315
HOA
0%
$0
Property Management
10%
$489
CapEx
5%
$245
Vacancy
6%
$294
Maintenance
5%
$245
Other
0%
$0