Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.86% first-year return on $176k initial cash invested.
-15.86%
Cash On Cash
2.62%
Cap Rate
0.46
DSCR
$3,541
Rent
-$2,323
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$837k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$167k
Closing costs
1%
$8,371
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,541
Total Expenses
$5,864
Mortgage P&I
112%
$3,971
Property Taxes
19%
$667
Home Insurance
9%
$306
HOA
0%
$0
Property Management
10%
$354
CapEx
5%
$177
Vacancy
6%
$212
Maintenance
5%
$177
Other
0%
$0