Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.98% first-year return on $179k initial cash invested.
-12.98%
Cash On Cash
3.39%
Cap Rate
0.58
DSCR
$3,924
Rent
-$1,933
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
6.1%
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
$3,924
Total Expenses
$5,857
Mortgage P&I
106%
$4,142
Property Taxes
7%
$256
Home Insurance
8%
$306
HOA
3%
$134
Property Management
10%
$392
CapEx
5%
$196
Vacancy
6%
$235
Maintenance
5%
$196
Other
0%
$0