Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.43% first-year return on $186k initial cash invested.
-16.43%
Cash On Cash
2.61%
Cap Rate
0.45
DSCR
$3,558
Rent
-$2,553
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$178k
Closing costs
1%
$8,877
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,558
Total Expenses
$6,111
Mortgage P&I
121%
$4,306
Property Taxes
16%
$565
Home Insurance
9%
$315
HOA
0%
$0
Property Management
10%
$356
CapEx
5%
$178
Vacancy
6%
$213
Maintenance
5%
$178
Other
0%
$0