Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.84% first-year return on $185k initial cash invested.
-20.84%
Cash On Cash
1.6%
Cap Rate
0.28
DSCR
$3,230
Rent
-$3,209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$880k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$176k
Closing costs
1%
$8,799
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,230
Total Expenses
$6,439
Mortgage P&I
131%
$4,219
Property Taxes
33%
$1,071
Home Insurance
10%
$308
HOA
0%
$0
Property Management
10%
$323
CapEx
5%
$162
Vacancy
6%
$194
Maintenance
5%
$162
Other
0%
$0