Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.31% first-year return on $183k initial cash invested.
-6.31%
Cash On Cash
4.8%
Cap Rate
0.84
DSCR
$5,733
Rent
-$959
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$869k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$174k
Closing costs
1%
$8,691
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,733
Total Expenses
$6,692
Mortgage P&I
72%
$4,149
Property Taxes
13%
$746
Home Insurance
5%
$306
HOA
0%
$0
Property Management
10%
$573
CapEx
5%
$287
Vacancy
6%
$344
Maintenance
5%
$287
Other
0%
$0