Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.44% first-year return on $185k initial cash invested.
-25.44%
Cash On Cash
0.81%
Cap Rate
0.13
DSCR
$2,161
Rent
-$3,918
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
6.4%
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
$2,161
Total Expenses
$6,079
Mortgage P&I
204%
$4,402
Property Taxes
37%
$807
Home Insurance
14%
$308
HOA
0%
$0
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0