Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.95% first-year return on $185k initial cash invested.
-11.95%
Cash On Cash
3.71%
Cap Rate
0.63
DSCR
$4,669
Rent
-$1,839
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$879k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$176k
Closing costs
1%
$8,794
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,669
Total Expenses
$6,508
Mortgage P&I
93%
$4,325
Property Taxes
12%
$560
Home Insurance
7%
$315
HOA
2%
$95
Property Management
10%
$467
CapEx
5%
$233
Vacancy
6%
$280
Maintenance
5%
$233
Other
0%
$0