Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.87% first-year return on $183k initial cash invested.
-16.87%
Cash On Cash
2.51%
Cap Rate
0.43
DSCR
$3,292
Rent
-$2,571
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$871k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$174k
Closing costs
1%
$8,711
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,292
Total Expenses
$5,863
Mortgage P&I
128%
$4,226
Property Taxes
14%
$467
Home Insurance
10%
$313
HOA
0%
$0
Property Management
10%
$329
CapEx
5%
$165
Vacancy
6%
$198
Maintenance
5%
$165
Other
0%
$0