Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.47% first-year return on $171k initial cash invested.
-15.47%
Cash On Cash
2.96%
Cap Rate
0.5
DSCR
$3,625
Rent
-$2,208
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$816k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$163k
Closing costs
1%
$8,158
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,625
Total Expenses
$5,833
Mortgage P&I
111%
$4,040
Property Taxes
15%
$541
Home Insurance
8%
$289
HOA
1%
$21
Property Management
10%
$362
CapEx
5%
$181
Vacancy
6%
$218
Maintenance
5%
$181
Other
0%
$0