Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.39% first-year return on $177k initial cash invested.
-12.39%
Cash On Cash
3.5%
Cap Rate
0.61
DSCR
$4,815
Rent
-$1,828
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$169k
Closing costs
1%
$8,434
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,815
Total Expenses
$6,643
Mortgage P&I
84%
$4,045
Property Taxes
21%
$1,007
Home Insurance
7%
$315
HOA
0%
$23
Property Management
10%
$482
CapEx
5%
$241
Vacancy
6%
$289
Maintenance
5%
$241
Other
0%
$0