Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.37% first-year return on $183k initial cash invested.
-20.37%
Cash On Cash
1.64%
Cap Rate
0.29
DSCR
$2,888
Rent
-$3,106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$872k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$174k
Closing costs
1%
$8,715
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,888
Total Expenses
$5,994
Mortgage P&I
144%
$4,152
Property Taxes
26%
$746
Home Insurance
12%
$346
HOA
0%
$0
Property Management
10%
$289
CapEx
5%
$144
Vacancy
6%
$173
Maintenance
5%
$144
Other
0%
$0