Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.12% first-year return on $177k initial cash invested.
-21.12%
Cash On Cash
1.63%
Cap Rate
0.28
DSCR
$3,559
Rent
-$3,123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$845k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$169k
Closing costs
1%
$8,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,559
Total Expenses
$6,682
Mortgage P&I
115%
$4,095
Property Taxes
21%
$733
Home Insurance
9%
$313
HOA
17%
$615
Property Management
10%
$356
CapEx
5%
$178
Vacancy
6%
$214
Maintenance
5%
$178
Other
0%
$0