Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.08% first-year return on $184k initial cash invested.
-23.08%
Cash On Cash
1.22%
Cap Rate
0.21
DSCR
$2,457
Rent
-$3,540
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$877k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$175k
Closing costs
1%
$8,766
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,457
Total Expenses
$5,997
Mortgage P&I
175%
$4,311
Property Taxes
30%
$732
Home Insurance
13%
$315
HOA
0%
$0
Property Management
10%
$246
CapEx
5%
$123
Vacancy
6%
$147
Maintenance
5%
$123
Other
0%
$0