Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.19% first-year return on $185k initial cash invested.
-15.19%
Cash On Cash
2.92%
Cap Rate
0.5
DSCR
$4,293
Rent
-$2,336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$879k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$176k
Closing costs
1%
$8,789
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,293
Total Expenses
$6,629
Mortgage P&I
99%
$4,262
Property Taxes
17%
$720
Home Insurance
7%
$315
HOA
5%
$215
Property Management
10%
$429
CapEx
5%
$215
Vacancy
6%
$258
Maintenance
5%
$215
Other
0%
$0