Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.58% first-year return on $182k initial cash invested.
-12.58%
Cash On Cash
3.56%
Cap Rate
0.61
DSCR
$5,038
Rent
-$1,909
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$867k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$173k
Closing costs
1%
$8,672
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,038
Total Expenses
$6,947
Mortgage P&I
84%
$4,233
Property Taxes
21%
$1,074
Home Insurance
6%
$320
HOA
0%
$10
Property Management
10%
$504
CapEx
5%
$252
Vacancy
6%
$302
Maintenance
5%
$252
Other
0%
$0