Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.03% first-year return on $181k initial cash invested.
-17.03%
Cash On Cash
2.48%
Cap Rate
0.43
DSCR
$3,788
Rent
-$2,562
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$860k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$172k
Closing costs
1%
$8,598
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,788
Total Expenses
$6,350
Mortgage P&I
110%
$4,151
Property Taxes
14%
$544
Home Insurance
8%
$308
HOA
10%
$363
Property Management
10%
$379
CapEx
5%
$189
Vacancy
6%
$227
Maintenance
5%
$189
Other
0%
$0