Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.5% first-year return on $176k initial cash invested.
-1.5%
Cash On Cash
5.86%
Cap Rate
1.03
DSCR
$6,671
Rent
-$220
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$840k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$168k
Closing costs
1%
$8,396
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,671
Total Expenses
$6,891
Mortgage P&I
60%
$3,983
Property Taxes
11%
$711
Home Insurance
5%
$310
HOA
2%
$152
Property Management
10%
$667
CapEx
5%
$334
Vacancy
6%
$400
Maintenance
5%
$334
Other
0%
$0