Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.26% first-year return on $176k initial cash invested.
-16.26%
Cash On Cash
2.57%
Cap Rate
0.45
DSCR
$3,518
Rent
-$2,382
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$837k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$167k
Closing costs
1%
$8,370
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,518
Total Expenses
$5,900
Mortgage P&I
114%
$3,997
Property Taxes
20%
$690
Home Insurance
8%
$298
HOA
0%
$0
Property Management
10%
$352
CapEx
5%
$176
Vacancy
6%
$211
Maintenance
5%
$176
Other
0%
$0