Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.55% first-year return on $179k initial cash invested.
-12.55%
Cash On Cash
3.62%
Cap Rate
0.61
DSCR
$4,414
Rent
-$1,872
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$853k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$171k
Closing costs
1%
$8,526
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,414
Total Expenses
$6,286
Mortgage P&I
96%
$4,220
Property Taxes
14%
$620
Home Insurance
7%
$298
HOA
0%
$0
Property Management
10%
$441
CapEx
5%
$221
Vacancy
6%
$265
Maintenance
5%
$221
Other
0%
$0