Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.62% first-year return on $177k initial cash invested.
-12.62%
Cash On Cash
3.51%
Cap Rate
0.6
DSCR
$4,683
Rent
-$1,861
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$843k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$169k
Closing costs
1%
$8,429
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,683
Total Expenses
$6,544
Mortgage P&I
87%
$4,091
Property Taxes
20%
$941
Home Insurance
6%
$295
HOA
0%
$0
Property Management
10%
$468
CapEx
5%
$234
Vacancy
6%
$281
Maintenance
5%
$234
Other
0%
$0