Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.92% first-year return on $173k initial cash invested.
-18.92%
Cash On Cash
2.07%
Cap Rate
0.35
DSCR
$2,629
Rent
-$2,731
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$825k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$165k
Closing costs
1%
$8,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,629
Total Expenses
$5,360
Mortgage P&I
153%
$4,026
Property Taxes
14%
$362
Home Insurance
11%
$289
HOA
0%
$0
Property Management
10%
$263
CapEx
5%
$131
Vacancy
6%
$158
Maintenance
5%
$131
Other
0%
$0