Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.35% first-year return on $183k initial cash invested.
-17.35%
Cash On Cash
2.49%
Cap Rate
0.43
DSCR
$4,241
Rent
-$2,641
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
6.1%
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
$4,241
Total Expenses
$6,882
Mortgage P&I
100%
$4,231
Property Taxes
29%
$1,234
Home Insurance
7%
$315
HOA
0%
$0
Property Management
10%
$424
CapEx
5%
$212
Vacancy
6%
$254
Maintenance
5%
$212
Other
0%
$0