Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.17% first-year return on $177k initial cash invested.
-17.17%
Cash On Cash
2.51%
Cap Rate
0.43
DSCR
$3,479
Rent
-$2,538
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$845k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$169k
Closing costs
1%
$8,445
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,479
Total Expenses
$6,017
Mortgage P&I
119%
$4,133
Property Taxes
20%
$682
Home Insurance
9%
$297
HOA
0%
$0
Property Management
10%
$348
CapEx
5%
$174
Vacancy
6%
$209
Maintenance
5%
$174
Other
0%
$0