Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.14% first-year return on $177k initial cash invested.
-12.14%
Cash On Cash
3.39%
Cap Rate
0.6
DSCR
$4,045
Rent
-$1,787
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$841k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$168k
Closing costs
1%
$8,414
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,045
Total Expenses
$5,832
Mortgage P&I
98%
$3,962
Property Taxes
13%
$513
Home Insurance
8%
$306
HOA
0%
$0
Property Management
10%
$404
CapEx
5%
$202
Vacancy
6%
$243
Maintenance
5%
$202
Other
0%
$0