Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.04% first-year return on $177k initial cash invested.
-14.04%
Cash On Cash
3.22%
Cap Rate
0.55
DSCR
$4,336
Rent
-$2,068
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$168k
Closing costs
1%
$8,417
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,336
Total Expenses
$6,404
Mortgage P&I
95%
$4,113
Property Taxes
20%
$887
Home Insurance
6%
$276
HOA
0%
$0
Property Management
10%
$434
CapEx
5%
$217
Vacancy
6%
$260
Maintenance
5%
$217
Other
0%
$0