Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.7% first-year return on $178k initial cash invested.
-18.7%
Cash On Cash
2.18%
Cap Rate
0.37
DSCR
$2,542
Rent
-$2,781
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$170k
Closing costs
1%
$8,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,542
Total Expenses
$5,323
Mortgage P&I
165%
$4,200
Property Taxes
6%
$164
Home Insurance
12%
$298
HOA
0%
$0
Property Management
10%
$254
CapEx
5%
$127
Vacancy
6%
$153
Maintenance
5%
$127
Other
0%
$0