Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.27% first-year return on $183k initial cash invested.
-18.27%
Cash On Cash
2.46%
Cap Rate
0.41
DSCR
$3,561
Rent
-$2,792
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$873k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$175k
Closing costs
1%
$8,732
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,561
Total Expenses
$6,353
Mortgage P&I
124%
$4,401
Property Taxes
18%
$651
Home Insurance
9%
$313
HOA
2%
$62
Property Management
10%
$356
CapEx
5%
$178
Vacancy
6%
$214
Maintenance
5%
$178
Other
0%
$0