Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.37% first-year return on $177k initial cash invested.
-17.37%
Cash On Cash
2.42%
Cap Rate
0.41
DSCR
$3,025
Rent
-$2,567
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%
$8,447
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,025
Total Expenses
$5,592
Mortgage P&I
136%
$4,122
Property Taxes
13%
$378
Home Insurance
10%
$306
HOA
0%
$0
Property Management
10%
$302
CapEx
5%
$151
Vacancy
6%
$182
Maintenance
5%
$151
Other
0%
$0