Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.89% first-year return on $179k initial cash invested.
-12.89%
Cash On Cash
3.48%
Cap Rate
0.59
DSCR
$3,976
Rent
-$1,927
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$854k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$171k
Closing costs
1%
$8,542
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,976
Total Expenses
$5,903
Mortgage P&I
106%
$4,206
Property Taxes
9%
$364
Home Insurance
7%
$298
HOA
0%
$0
Property Management
10%
$398
CapEx
5%
$199
Vacancy
6%
$239
Maintenance
5%
$199
Other
0%
$0