Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.48% first-year return on $177k initial cash invested.
-10.48%
Cash On Cash
3.99%
Cap Rate
0.69
DSCR
$5,751
Rent
-$1,544
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$842k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$168k
Closing costs
1%
$8,418
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,751
Total Expenses
$7,295
Mortgage P&I
71%
$4,058
Property Taxes
15%
$887
Home Insurance
5%
$304
HOA
10%
$550
Property Management
10%
$575
CapEx
5%
$288
Vacancy
6%
$345
Maintenance
5%
$288
Other
0%
$0