Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14% first-year return on $179k initial cash invested.
-14%
Cash On Cash
3.3%
Cap Rate
0.55
DSCR
$3,962
Rent
-$2,088
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$853k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$171k
Closing costs
1%
$8,525
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,962
Total Expenses
$6,050
Mortgage P&I
107%
$4,232
Property Taxes
12%
$491
Home Insurance
8%
$297
HOA
0%
$0
Property Management
10%
$396
CapEx
5%
$198
Vacancy
6%
$238
Maintenance
5%
$198
Other
0%
$0