Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.4% first-year return on $181k initial cash invested.
-18.4%
Cash On Cash
2.31%
Cap Rate
0.39
DSCR
$3,329
Rent
-$2,782
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$864k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$173k
Closing costs
1%
$8,642
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,329
Total Expenses
$6,111
Mortgage P&I
129%
$4,282
Property Taxes
20%
$649
Home Insurance
9%
$315
HOA
0%
$0
Property Management
10%
$333
CapEx
5%
$166
Vacancy
6%
$200
Maintenance
5%
$166
Other
0%
$0