Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.35% first-year return on $179k initial cash invested.
-18.35%
Cash On Cash
2.22%
Cap Rate
0.38
DSCR
$3,173
Rent
-$2,737
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$852k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$170k
Closing costs
1%
$8,522
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,173
Total Expenses
$5,910
Mortgage P&I
131%
$4,155
Property Taxes
20%
$627
Home Insurance
10%
$303
HOA
0%
$0
Property Management
10%
$317
CapEx
5%
$159
Vacancy
6%
$190
Maintenance
5%
$159
Other
0%
$0