Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.12% first-year return on $178k initial cash invested.
-24.12%
Cash On Cash
0.89%
Cap Rate
0.15
DSCR
$1,769
Rent
-$3,583
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$849k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$170k
Closing costs
1%
$8,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,769
Total Expenses
$5,352
Mortgage P&I
233%
$4,125
Property Taxes
17%
$302
Home Insurance
17%
$297
HOA
10%
$169
Property Management
10%
$177
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0