Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.45% first-year return on $185k initial cash invested.
-15.45%
Cash On Cash
3.02%
Cap Rate
0.5
DSCR
$3,658
Rent
-$2,378
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$176k
Closing costs
1%
$8,794
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,658
Total Expenses
$6,036
Mortgage P&I
121%
$4,408
Property Taxes
10%
$365
Home Insurance
9%
$312
HOA
0%
$0
Property Management
10%
$366
CapEx
5%
$183
Vacancy
6%
$219
Maintenance
5%
$183
Other
0%
$0