Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.34% first-year return on $181k initial cash invested.
-11.34%
Cash On Cash
3.68%
Cap Rate
0.64
DSCR
$4,845
Rent
-$1,714
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$173k
Closing costs
1%
$8,640
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,845
Total Expenses
$6,559
Mortgage P&I
85%
$4,125
Property Taxes
14%
$698
Home Insurance
6%
$302
HOA
4%
$175
Property Management
10%
$484
CapEx
5%
$242
Vacancy
6%
$291
Maintenance
5%
$242
Other
0%
$0