Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.32% first-year return on $174k initial cash invested.
-15.32%
Cash On Cash
3.07%
Cap Rate
0.51
DSCR
$3,916
Rent
-$2,218
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$828k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$166k
Closing costs
1%
$8,275
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,916
Total Expenses
$6,134
Mortgage P&I
106%
$4,137
Property Taxes
18%
$700
Home Insurance
7%
$278
HOA
0%
$0
Property Management
10%
$392
CapEx
5%
$196
Vacancy
6%
$235
Maintenance
5%
$196
Other
0%
$0