Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.01% first-year return on $183k initial cash invested.
-27.01%
Cash On Cash
0.58%
Cap Rate
0.09
DSCR
$2,127
Rent
-$4,113
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$870k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$174k
Closing costs
1%
$8,700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,127
Total Expenses
$6,240
Mortgage P&I
208%
$4,425
Property Taxes
28%
$599
Home Insurance
31%
$663
HOA
0%
$0
Property Management
10%
$213
CapEx
5%
$106
Vacancy
6%
$128
Maintenance
5%
$106
Other
0%
$0