Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.37% first-year return on $184k initial cash invested.
-18.37%
Cash On Cash
2.18%
Cap Rate
0.37
DSCR
$2,890
Rent
-$2,809
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$874k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$175k
Closing costs
1%
$8,740
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,890
Total Expenses
$5,699
Mortgage P&I
147%
$4,252
Property Taxes
11%
$323
Home Insurance
11%
$315
HOA
2%
$59
Property Management
10%
$289
CapEx
5%
$144
Vacancy
6%
$173
Maintenance
5%
$144
Other
0%
$0