Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.04% first-year return on $177k initial cash invested.
-17.04%
Cash On Cash
2.5%
Cap Rate
0.43
DSCR
$3,041
Rent
-$2,520
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$845k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$169k
Closing costs
1%
$8,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,041
Total Expenses
$5,561
Mortgage P&I
136%
$4,125
Property Taxes
12%
$350
Home Insurance
10%
$296
HOA
0%
$0
Property Management
10%
$304
CapEx
5%
$152
Vacancy
6%
$182
Maintenance
5%
$152
Other
0%
$0