Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.99% first-year return on $179k initial cash invested.
-17.99%
Cash On Cash
2.58%
Cap Rate
0.42
DSCR
$3,927
Rent
-$2,683
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$852k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$170k
Closing costs
1%
$8,524
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,927
Total Expenses
$6,610
Mortgage P&I
110%
$4,320
Property Taxes
25%
$963
Home Insurance
8%
$306
HOA
0%
$0
Property Management
10%
$393
CapEx
5%
$196
Vacancy
6%
$236
Maintenance
5%
$196
Other
0%
$0