Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.42% first-year return on $183k initial cash invested.
-18.42%
Cash On Cash
2.43%
Cap Rate
0.4
DSCR
$3,408
Rent
-$2,814
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
$3,408
Total Expenses
$6,222
Mortgage P&I
129%
$4,409
Property Taxes
18%
$613
Home Insurance
9%
$315
HOA
0%
$0
Property Management
10%
$341
CapEx
5%
$170
Vacancy
6%
$204
Maintenance
5%
$170
Other
0%
$0