Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.44% first-year return on $176k initial cash invested.
-8.44%
Cash On Cash
4.44%
Cap Rate
0.76
DSCR
$5,388
Rent
-$1,241
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$840k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$168k
Closing costs
1%
$8,399
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,388
Total Expenses
$6,629
Mortgage P&I
76%
$4,081
Property Taxes
16%
$838
Home Insurance
6%
$310
HOA
0%
$0
Property Management
10%
$539
CapEx
5%
$269
Vacancy
6%
$323
Maintenance
5%
$269
Other
0%
$0