Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.56% first-year return on $184k initial cash invested.
-18.56%
Cash On Cash
2.16%
Cap Rate
0.37
DSCR
$2,604
Rent
-$2,842
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$875k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$175k
Closing costs
1%
$8,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,604
Total Expenses
$5,446
Mortgage P&I
165%
$4,285
Property Taxes
7%
$179
Home Insurance
12%
$306
HOA
0%
$0
Property Management
10%
$260
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0