Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.18% first-year return on $179k initial cash invested.
-16.18%
Cash On Cash
2.89%
Cap Rate
0.48
DSCR
$3,721
Rent
-$2,413
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$852k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$170k
Closing costs
1%
$8,521
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,721
Total Expenses
$6,134
Mortgage P&I
115%
$4,277
Property Taxes
16%
$592
Home Insurance
8%
$298
HOA
0%
$0
Property Management
10%
$372
CapEx
5%
$186
Vacancy
6%
$223
Maintenance
5%
$186
Other
0%
$0