Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.01% first-year return on $183k initial cash invested.
-9.01%
Cash On Cash
4.31%
Cap Rate
0.74
DSCR
$5,528
Rent
-$1,374
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
$5,528
Total Expenses
$6,902
Mortgage P&I
76%
$4,224
Property Taxes
9%
$515
Home Insurance
6%
$315
HOA
7%
$411
Property Management
10%
$553
CapEx
5%
$276
Vacancy
6%
$332
Maintenance
5%
$276
Other
0%
$0