Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.49% first-year return on $173k initial cash invested.
-14.49%
Cash On Cash
3.25%
Cap Rate
0.54
DSCR
$3,899
Rent
-$2,087
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$823k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$165k
Closing costs
1%
$8,232
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,899
Total Expenses
$5,986
Mortgage P&I
106%
$4,121
Property Taxes
14%
$561
Home Insurance
7%
$290
HOA
0%
$0
Property Management
10%
$390
CapEx
5%
$195
Vacancy
6%
$234
Maintenance
5%
$195
Other
0%
$0