Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.34% first-year return on $176k initial cash invested.
-13.34%
Cash On Cash
3.45%
Cap Rate
0.58
DSCR
$4,132
Rent
-$1,959
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$839k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$168k
Closing costs
1%
$8,389
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,132
Total Expenses
$6,091
Mortgage P&I
101%
$4,164
Property Taxes
14%
$594
Home Insurance
6%
$258
HOA
0%
$0
Property Management
10%
$413
CapEx
5%
$207
Vacancy
6%
$248
Maintenance
5%
$207
Other
0%
$0