Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.63% first-year return on $182k initial cash invested.
-13.63%
Cash On Cash
3.45%
Cap Rate
0.57
DSCR
$4,424
Rent
-$2,066
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$173k
Closing costs
1%
$8,660
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,424
Total Expenses
$6,490
Mortgage P&I
98%
$4,336
Property Taxes
16%
$701
Home Insurance
7%
$304
HOA
0%
$0
Property Management
10%
$442
CapEx
5%
$221
Vacancy
6%
$265
Maintenance
5%
$221
Other
0%
$0