Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.78% first-year return on $178k initial cash invested.
-14.78%
Cash On Cash
3.27%
Cap Rate
0.54
DSCR
$4,856
Rent
-$2,188
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$846k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$169k
Closing costs
1%
$8,457
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,856
Total Expenses
$7,044
Mortgage P&I
88%
$4,252
Property Taxes
25%
$1,233
Home Insurance
6%
$296
HOA
0%
$0
Property Management
10%
$486
CapEx
5%
$243
Vacancy
6%
$291
Maintenance
5%
$243
Other
0%
$0