Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.4% first-year return on $181k initial cash invested.
-6.4%
Cash On Cash
4.99%
Cap Rate
0.85
DSCR
$6,625
Rent
-$967
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$864k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$173k
Closing costs
1%
$8,637
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,625
Total Expenses
$7,592
Mortgage P&I
64%
$4,226
Property Taxes
20%
$1,340
Home Insurance
5%
$304
HOA
0%
$0
Property Management
10%
$662
CapEx
5%
$331
Vacancy
6%
$398
Maintenance
5%
$331
Other
0%
$0