Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.73% first-year return on $185k initial cash invested.
-14.73%
Cash On Cash
3%
Cap Rate
0.52
DSCR
$4,348
Rent
-$2,275
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$883k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$177k
Closing costs
1%
$8,825
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,348
Total Expenses
$6,623
Mortgage P&I
98%
$4,265
Property Taxes
21%
$913
Home Insurance
7%
$315
HOA
0%
$0
Property Management
10%
$435
CapEx
5%
$217
Vacancy
6%
$261
Maintenance
5%
$217
Other
0%
$0