Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.52% first-year return on $179k initial cash invested.
-16.52%
Cash On Cash
2.89%
Cap Rate
0.48
DSCR
$4,448
Rent
-$2,463
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$170k
Closing costs
1%
$8,518
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,448
Total Expenses
$6,911
Mortgage P&I
96%
$4,291
Property Taxes
17%
$760
Home Insurance
7%
$306
HOA
9%
$398
Property Management
10%
$445
CapEx
5%
$222
Vacancy
6%
$267
Maintenance
5%
$222
Other
0%
$0