Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.16% first-year return on $184k initial cash invested.
-12.16%
Cash On Cash
3.72%
Cap Rate
0.62
DSCR
$4,583
Rent
-$1,860
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$874k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$175k
Closing costs
1%
$8,739
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,583
Total Expenses
$6,443
Mortgage P&I
95%
$4,340
Property Taxes
13%
$597
Home Insurance
7%
$315
HOA
0%
$0
Property Management
10%
$458
CapEx
5%
$229
Vacancy
6%
$275
Maintenance
5%
$229
Other
0%
$0