Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.24% first-year return on $178k initial cash invested.
-13.24%
Cash On Cash
3.54%
Cap Rate
0.59
DSCR
$4,287
Rent
-$1,961
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$846k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$169k
Closing costs
1%
$8,462
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,287
Total Expenses
$6,248
Mortgage P&I
99%
$4,242
Property Taxes
14%
$598
Home Insurance
7%
$294
HOA
0%
$0
Property Management
10%
$429
CapEx
5%
$214
Vacancy
6%
$257
Maintenance
5%
$214
Other
0%
$0