Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.27% first-year return on $183k initial cash invested.
-14.27%
Cash On Cash
3.17%
Cap Rate
0.54
DSCR
$4,195
Rent
-$2,171
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$869k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$174k
Closing costs
1%
$8,694
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,195
Total Expenses
$6,366
Mortgage P&I
101%
$4,256
Property Taxes
14%
$604
Home Insurance
7%
$306
HOA
3%
$108
Property Management
10%
$420
CapEx
5%
$210
Vacancy
6%
$252
Maintenance
5%
$210
Other
0%
$0