Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.37% first-year return on $188k initial cash invested.
-19.37%
Cash On Cash
2.06%
Cap Rate
0.35
DSCR
$4,101
Rent
-$3,028
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%
$8,933
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,101
Total Expenses
$7,129
Mortgage P&I
106%
$4,360
Property Taxes
25%
$1,032
Home Insurance
8%
$315
HOA
9%
$356
Property Management
10%
$410
CapEx
5%
$205
Vacancy
6%
$246
Maintenance
5%
$205
Other
0%
$0