Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.15% first-year return on $179k initial cash invested.
-19.15%
Cash On Cash
2.33%
Cap Rate
0.38
DSCR
$2,963
Rent
-$2,863
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$854k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$171k
Closing costs
1%
$8,543
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,963
Total Expenses
$5,826
Mortgage P&I
148%
$4,372
Property Taxes
5%
$152
Home Insurance
11%
$326
HOA
7%
$206
Property Management
10%
$296
CapEx
5%
$148
Vacancy
6%
$178
Maintenance
5%
$148
Other
0%
$0