Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.95% first-year return on $185k initial cash invested.
-6.95%
Cash On Cash
4.97%
Cap Rate
0.82
DSCR
$5,766
Rent
-$1,069
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$879k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$176k
Closing costs
1%
$8,786
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,766
Total Expenses
$6,835
Mortgage P&I
77%
$4,417
Property Taxes
11%
$611
Home Insurance
5%
$308
HOA
0%
$0
Property Management
10%
$577
CapEx
5%
$288
Vacancy
6%
$346
Maintenance
5%
$288
Other
0%
$0