Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.46% first-year return on $179k initial cash invested.
-17.46%
Cash On Cash
2.34%
Cap Rate
0.4
DSCR
$3,255
Rent
-$2,611
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$171k
Closing costs
1%
$8,543
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,255
Total Expenses
$5,866
Mortgage P&I
126%
$4,114
Property Taxes
19%
$608
Home Insurance
9%
$297
HOA
0%
$0
Property Management
10%
$326
CapEx
5%
$163
Vacancy
6%
$195
Maintenance
5%
$163
Other
0%
$0