Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.75% first-year return on $177k initial cash invested.
-20.75%
Cash On Cash
1.69%
Cap Rate
0.29
DSCR
$2,575
Rent
-$3,062
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$843k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$169k
Closing costs
1%
$8,431
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,575
Total Expenses
$5,637
Mortgage P&I
160%
$4,117
Property Taxes
17%
$432
Home Insurance
16%
$418
HOA
0%
$0
Property Management
10%
$258
CapEx
5%
$129
Vacancy
6%
$154
Maintenance
5%
$129
Other
0%
$0