Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.52% first-year return on $181k initial cash invested.
-21.52%
Cash On Cash
1.5%
Cap Rate
0.26
DSCR
$2,577
Rent
-$3,250
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$863k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$173k
Closing costs
1%
$8,631
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,577
Total Expenses
$5,827
Mortgage P&I
163%
$4,198
Property Taxes
19%
$484
Home Insurance
12%
$315
HOA
6%
$159
Property Management
10%
$258
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0