Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.15% first-year return on $181k initial cash invested.
-13.15%
Cash On Cash
3.42%
Cap Rate
0.58
DSCR
$4,159
Rent
-$1,979
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$860k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$172k
Closing costs
1%
$8,598
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,159
Total Expenses
$6,138
Mortgage P&I
101%
$4,218
Property Taxes
14%
$576
Home Insurance
6%
$262
HOA
0%
$0
Property Management
10%
$416
CapEx
5%
$208
Vacancy
6%
$250
Maintenance
5%
$208
Other
0%
$0