Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.35% first-year return on $182k initial cash invested.
-12.35%
Cash On Cash
3.48%
Cap Rate
0.6
DSCR
$4,264
Rent
-$1,871
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$865k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$173k
Closing costs
1%
$8,654
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,264
Total Expenses
$6,135
Mortgage P&I
98%
$4,166
Property Taxes
14%
$590
Home Insurance
6%
$271
HOA
0%
$0
Property Management
10%
$426
CapEx
5%
$213
Vacancy
6%
$256
Maintenance
5%
$213
Other
0%
$0