Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.55% first-year return on $171k initial cash invested.
-14.55%
Cash On Cash
3.19%
Cap Rate
0.54
DSCR
$3,982
Rent
-$2,068
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$812k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$162k
Closing costs
1%
$8,122
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,982
Total Expenses
$6,050
Mortgage P&I
101%
$4,026
Property Taxes
18%
$700
Home Insurance
7%
$289
HOA
0%
$0
Property Management
10%
$398
CapEx
5%
$199
Vacancy
6%
$239
Maintenance
5%
$199
Other
0%
$0