Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.92% first-year return on $173k initial cash invested.
-15.92%
Cash On Cash
2.62%
Cap Rate
0.46
DSCR
$3,355
Rent
-$2,302
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$826k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$165k
Closing costs
1%
$8,261
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,355
Total Expenses
$5,657
Mortgage P&I
117%
$3,941
Property Taxes
15%
$518
Home Insurance
8%
$285
HOA
1%
$40
Property Management
10%
$336
CapEx
5%
$168
Vacancy
6%
$201
Maintenance
5%
$168
Other
0%
$0