Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.87% first-year return on $185k initial cash invested.
-15.87%
Cash On Cash
2.67%
Cap Rate
0.46
DSCR
$3,264
Rent
-$2,441
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$879k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$176k
Closing costs
1%
$8,790
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,264
Total Expenses
$5,705
Mortgage P&I
130%
$4,237
Property Taxes
2%
$72
Home Insurance
10%
$315
HOA
7%
$233
Property Management
10%
$326
CapEx
5%
$163
Vacancy
6%
$196
Maintenance
5%
$163
Other
0%
$0