Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.58% first-year return on $177k initial cash invested.
-15.58%
Cash On Cash
2.81%
Cap Rate
0.48
DSCR
$3,791
Rent
-$2,295
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$168k
Closing costs
1%
$8,415
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,791
Total Expenses
$6,086
Mortgage P&I
108%
$4,077
Property Taxes
18%
$671
Home Insurance
8%
$298
HOA
1%
$54
Property Management
10%
$379
CapEx
5%
$190
Vacancy
6%
$227
Maintenance
5%
$190
Other
0%
$0