Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.04% first-year return on $174k initial cash invested.
-18.04%
Cash On Cash
2.37%
Cap Rate
0.4
DSCR
$3,052
Rent
-$2,611
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$827k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$165k
Closing costs
1%
$8,272
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,052
Total Expenses
$5,663
Mortgage P&I
134%
$4,092
Property Taxes
16%
$480
Home Insurance
10%
$297
HOA
0%
$0
Property Management
10%
$305
CapEx
5%
$153
Vacancy
6%
$183
Maintenance
5%
$153
Other
0%
$0