Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.17% first-year return on $182k initial cash invested.
-15.17%
Cash On Cash
2.99%
Cap Rate
0.51
DSCR
$3,780
Rent
-$2,299
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$866k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$173k
Closing costs
1%
$8,661
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,780
Total Expenses
$6,079
Mortgage P&I
113%
$4,268
Property Taxes
14%
$524
Home Insurance
8%
$304
HOA
0%
$0
Property Management
10%
$378
CapEx
5%
$189
Vacancy
6%
$227
Maintenance
5%
$189
Other
0%
$0