Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.02% first-year return on $184k initial cash invested.
-11.02%
Cash On Cash
3.78%
Cap Rate
0.66
DSCR
$4,713
Rent
-$1,691
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$877k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$175k
Closing costs
1%
$8,766
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,713
Total Expenses
$6,404
Mortgage P&I
90%
$4,219
Property Taxes
14%
$646
Home Insurance
7%
$313
HOA
0%
$0
Property Management
10%
$471
CapEx
5%
$236
Vacancy
6%
$283
Maintenance
5%
$236
Other
0%
$0