Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.67% first-year return on $176k initial cash invested.
-10.67%
Cash On Cash
3.84%
Cap Rate
0.67
DSCR
$4,448
Rent
-$1,569
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$840k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$168k
Closing costs
1%
$8,403
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,448
Total Expenses
$6,017
Mortgage P&I
91%
$4,035
Property Taxes
12%
$528
Home Insurance
7%
$298
HOA
0%
$0
Property Management
10%
$445
CapEx
5%
$222
Vacancy
6%
$267
Maintenance
5%
$222
Other
0%
$0