Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.37% first-year return on $188k initial cash invested.
-13.37%
Cash On Cash
3.22%
Cap Rate
0.56
DSCR
$4,269
Rent
-$2,100
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$898k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$180k
Closing costs
1%
$8,975
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,269
Total Expenses
$6,369
Mortgage P&I
101%
$4,297
Property Taxes
15%
$629
Home Insurance
8%
$324
HOA
0%
$10
Property Management
10%
$427
CapEx
5%
$213
Vacancy
6%
$256
Maintenance
5%
$213
Other
0%
$0