Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.32% first-year return on $179k initial cash invested.
-25.32%
Cash On Cash
0.75%
Cap Rate
0.13
DSCR
$2,179
Rent
-$3,772
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$851k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$170k
Closing costs
1%
$8,512
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,179
Total Expenses
$5,951
Mortgage P&I
193%
$4,196
Property Taxes
40%
$882
Home Insurance
14%
$306
HOA
0%
$0
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0