Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.32% first-year return on $178k initial cash invested.
-22.32%
Cash On Cash
1.39%
Cap Rate
0.23
DSCR
$2,220
Rent
-$3,316
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
6.3%
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
$2,220
Total Expenses
$5,536
Mortgage P&I
189%
$4,186
Property Taxes
17%
$370
Home Insurance
13%
$297
HOA
5%
$106
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0