Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.81% first-year return on $177k initial cash invested.
-19.81%
Cash On Cash
1.98%
Cap Rate
0.34
DSCR
$3,359
Rent
-$2,921
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$169k
Closing costs
1%
$8,427
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,359
Total Expenses
$6,280
Mortgage P&I
123%
$4,145
Property Taxes
28%
$941
Home Insurance
9%
$295
HOA
1%
$25
Property Management
10%
$336
CapEx
5%
$168
Vacancy
6%
$202
Maintenance
5%
$168
Other
0%
$0