Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.52% first-year return on $184k initial cash invested.
-16.52%
Cash On Cash
2.54%
Cap Rate
0.44
DSCR
$3,603
Rent
-$2,533
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$876k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$175k
Closing costs
1%
$8,761
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,603
Total Expenses
$6,136
Mortgage P&I
117%
$4,206
Property Taxes
19%
$688
Home Insurance
8%
$306
HOA
0%
$0
Property Management
10%
$360
CapEx
5%
$180
Vacancy
6%
$216
Maintenance
5%
$180
Other
0%
$0