Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.2% first-year return on $177k initial cash invested.
-17.2%
Cash On Cash
2.74%
Cap Rate
0.45
DSCR
$4,424
Rent
-$2,540
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$844k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$169k
Closing costs
1%
$8,439
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,424
Total Expenses
$6,964
Mortgage P&I
96%
$4,243
Property Taxes
29%
$1,277
Home Insurance
7%
$295
HOA
0%
$0
Property Management
10%
$442
CapEx
5%
$221
Vacancy
6%
$265
Maintenance
5%
$221
Other
0%
$0