Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.66% first-year return on $179k initial cash invested.
-17.66%
Cash On Cash
2.41%
Cap Rate
0.41
DSCR
$3,641
Rent
-$2,634
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$852k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$170k
Closing costs
1%
$8,522
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,641
Total Expenses
$6,275
Mortgage P&I
114%
$4,163
Property Taxes
23%
$851
Home Insurance
9%
$315
HOA
0%
$0
Property Management
10%
$364
CapEx
5%
$182
Vacancy
6%
$218
Maintenance
5%
$182
Other
0%
$0