Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.56% first-year return on $182k initial cash invested.
-15.56%
Cash On Cash
2.89%
Cap Rate
0.49
DSCR
$3,507
Rent
-$2,359
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%
$8,664
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,507
Total Expenses
$5,866
Mortgage P&I
122%
$4,271
Property Taxes
10%
$351
Home Insurance
9%
$308
HOA
1%
$25
Property Management
10%
$351
CapEx
5%
$175
Vacancy
6%
$210
Maintenance
5%
$175
Other
0%
$0