Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.16% first-year return on $177k initial cash invested.
-18.16%
Cash On Cash
2.48%
Cap Rate
0.41
DSCR
$4,012
Rent
-$2,682
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$844k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$169k
Closing costs
1%
$8,441
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,012
Total Expenses
$6,694
Mortgage P&I
105%
$4,225
Property Taxes
20%
$822
Home Insurance
8%
$301
HOA
8%
$302
Property Management
10%
$401
CapEx
5%
$201
Vacancy
6%
$241
Maintenance
5%
$201
Other
0%
$0