Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.24% first-year return on $179k initial cash invested.
-12.24%
Cash On Cash
3.53%
Cap Rate
0.61
DSCR
$4,217
Rent
-$1,826
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$853k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$171k
Closing costs
1%
$8,526
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,217
Total Expenses
$6,043
Mortgage P&I
98%
$4,123
Property Taxes
12%
$505
Home Insurance
7%
$308
HOA
0%
$10
Property Management
10%
$422
CapEx
5%
$211
Vacancy
6%
$253
Maintenance
5%
$211
Other
0%
$0