Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.36% first-year return on $185k initial cash invested.
-12.36%
Cash On Cash
3.61%
Cap Rate
0.62
DSCR
$5,246
Rent
-$1,908
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$882k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$176k
Closing costs
1%
$8,820
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,246
Total Expenses
$7,154
Mortgage P&I
82%
$4,296
Property Taxes
11%
$581
Home Insurance
6%
$327
HOA
11%
$586
Property Management
10%
$525
CapEx
5%
$262
Vacancy
6%
$315
Maintenance
5%
$262
Other
0%
$0