Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.68% first-year return on $183k initial cash invested.
-10.68%
Cash On Cash
3.83%
Cap Rate
0.66
DSCR
$4,249
Rent
-$1,626
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
6.0%
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
$4,249
Total Expenses
$5,875
Mortgage P&I
99%
$4,188
Property Taxes
7%
$279
Home Insurance
7%
$304
HOA
0%
$0
Property Management
10%
$425
CapEx
5%
$212
Vacancy
6%
$255
Maintenance
5%
$212
Other
0%
$0