Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.23% first-year return on $175k initial cash invested.
-16.23%
Cash On Cash
2.77%
Cap Rate
0.47
DSCR
$3,808
Rent
-$2,366
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$833k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$167k
Closing costs
1%
$8,331
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,808
Total Expenses
$6,174
Mortgage P&I
108%
$4,097
Property Taxes
21%
$794
Home Insurance
8%
$294
HOA
0%
$0
Property Management
10%
$381
CapEx
5%
$190
Vacancy
6%
$228
Maintenance
5%
$190
Other
0%
$0