Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.01% first-year return on $181k initial cash invested.
-18.01%
Cash On Cash
2.47%
Cap Rate
0.42
DSCR
$4,317
Rent
-$2,714
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$861k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$172k
Closing costs
1%
$8,611
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,317
Total Expenses
$7,031
Mortgage P&I
99%
$4,274
Property Taxes
12%
$509
Home Insurance
7%
$310
HOA
19%
$815
Property Management
10%
$432
CapEx
5%
$216
Vacancy
6%
$259
Maintenance
5%
$216
Other
0%
$0