Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.65% first-year return on $178k initial cash invested.
-22.65%
Cash On Cash
1.18%
Cap Rate
0.2
DSCR
$2,209
Rent
-$3,367
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$170k
Closing costs
1%
$8,495
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,209
Total Expenses
$5,576
Mortgage P&I
185%
$4,094
Property Taxes
28%
$611
Home Insurance
13%
$297
HOA
0%
$0
Property Management
10%
$221
CapEx
5%
$110
Vacancy
6%
$133
Maintenance
5%
$110
Other
0%
$0