Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.92% first-year return on $179k initial cash invested.
-15.92%
Cash On Cash
2.74%
Cap Rate
0.47
DSCR
$3,524
Rent
-$2,377
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$853k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$171k
Closing costs
1%
$8,532
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,524
Total Expenses
$5,901
Mortgage P&I
118%
$4,146
Property Taxes
15%
$539
Home Insurance
9%
$301
HOA
0%
$0
Property Management
10%
$352
CapEx
5%
$176
Vacancy
6%
$211
Maintenance
5%
$176
Other
0%
$0