Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.66% first-year return on $181k initial cash invested.
-15.66%
Cash On Cash
2.73%
Cap Rate
0.47
DSCR
$3,852
Rent
-$2,365
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$173k
Closing costs
1%
$8,630
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,852
Total Expenses
$6,217
Mortgage P&I
107%
$4,135
Property Taxes
20%
$768
Home Insurance
8%
$312
HOA
0%
$0
Property Management
10%
$385
CapEx
5%
$193
Vacancy
6%
$231
Maintenance
5%
$193
Other
0%
$0