Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.68% first-year return on $177k initial cash invested.
-14.68%
Cash On Cash
3.13%
Cap Rate
0.53
DSCR
$4,727
Rent
-$2,163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$842k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$168k
Closing costs
1%
$8,421
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,727
Total Expenses
$6,890
Mortgage P&I
87%
$4,121
Property Taxes
23%
$1,102
Home Insurance
9%
$438
HOA
0%
$0
Property Management
10%
$473
CapEx
5%
$236
Vacancy
6%
$284
Maintenance
5%
$236
Other
0%
$0