Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.12% first-year return on $178k initial cash invested.
-23.12%
Cash On Cash
1.19%
Cap Rate
0.2
DSCR
$2,025
Rent
-$3,430
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$848k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$170k
Closing costs
1%
$8,479
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,025
Total Expenses
$5,455
Mortgage P&I
206%
$4,173
Property Taxes
14%
$292
Home Insurance
23%
$464
HOA
0%
$0
Property Management
10%
$202
CapEx
5%
$101
Vacancy
6%
$122
Maintenance
5%
$101
Other
0%
$0