Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.23% first-year return on $179k initial cash invested.
-15.23%
Cash On Cash
3%
Cap Rate
0.51
DSCR
$4,056
Rent
-$2,272
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$171k
Closing costs
1%
$8,525
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,056
Total Expenses
$6,328
Mortgage P&I
103%
$4,197
Property Taxes
19%
$773
Home Insurance
7%
$303
HOA
0%
$0
Property Management
10%
$406
CapEx
5%
$203
Vacancy
6%
$243
Maintenance
5%
$203
Other
0%
$0