Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.78% first-year return on $179k initial cash invested.
-12.78%
Cash On Cash
3.44%
Cap Rate
0.59
DSCR
$3,925
Rent
-$1,903
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$851k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$170k
Closing costs
1%
$8,509
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,925
Total Expenses
$5,828
Mortgage P&I
106%
$4,148
Property Taxes
9%
$356
Home Insurance
8%
$304
HOA
0%
$0
Property Management
10%
$392
CapEx
5%
$196
Vacancy
6%
$236
Maintenance
5%
$196
Other
0%
$0