Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.72% first-year return on $184k initial cash invested.
-25.72%
Cash On Cash
0.55%
Cap Rate
0.1
DSCR
$2,225
Rent
-$3,939
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$875k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$175k
Closing costs
1%
$8,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,225
Total Expenses
$6,164
Mortgage P&I
190%
$4,231
Property Taxes
46%
$1,016
Home Insurance
14%
$306
HOA
1%
$33
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$134
Maintenance
5%
$111
Other
0%
$0