Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.84% first-year return on $175k initial cash invested.
-17.84%
Cash On Cash
2.55%
Cap Rate
0.42
DSCR
$2,889
Rent
-$2,607
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$835k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$167k
Closing costs
1%
$8,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,889
Total Expenses
$5,496
Mortgage P&I
147%
$4,238
Property Taxes
7%
$216
Home Insurance
10%
$292
HOA
0%
$0
Property Management
10%
$289
CapEx
5%
$144
Vacancy
6%
$173
Maintenance
5%
$144
Other
0%
$0