Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.46% first-year return on $182k initial cash invested.
-8.46%
Cash On Cash
4.46%
Cap Rate
0.76
DSCR
$4,943
Rent
-$1,281
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$865k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$173k
Closing costs
1%
$8,654
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,943
Total Expenses
$6,224
Mortgage P&I
86%
$4,253
Property Taxes
8%
$374
Home Insurance
6%
$312
HOA
0%
$0
Property Management
10%
$494
CapEx
5%
$247
Vacancy
6%
$297
Maintenance
5%
$247
Other
0%
$0