Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.68% first-year return on $181k initial cash invested.
-13.68%
Cash On Cash
3.36%
Cap Rate
0.57
DSCR
$4,647
Rent
-$2,064
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$862k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$172k
Closing costs
1%
$8,622
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,647
Total Expenses
$6,711
Mortgage P&I
91%
$4,245
Property Taxes
18%
$851
Home Insurance
6%
$297
HOA
2%
$110
Property Management
10%
$465
CapEx
5%
$232
Vacancy
6%
$279
Maintenance
5%
$232
Other
0%
$0