Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.34% first-year return on $182k initial cash invested.
-15.34%
Cash On Cash
2.85%
Cap Rate
0.49
DSCR
$3,655
Rent
-$2,333
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$869k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$174k
Closing costs
1%
$8,690
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,655
Total Expenses
$5,988
Mortgage P&I
115%
$4,212
Property Taxes
14%
$521
Home Insurance
8%
$304
HOA
0%
$0
Property Management
10%
$366
CapEx
5%
$183
Vacancy
6%
$219
Maintenance
5%
$183
Other
0%
$0