Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.18% first-year return on $173k initial cash invested.
-19.18%
Cash On Cash
2.02%
Cap Rate
0.35
DSCR
$3,337
Rent
-$2,760
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$822k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$164k
Closing costs
1%
$8,222
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,337
Total Expenses
$6,097
Mortgage P&I
119%
$3,976
Property Taxes
16%
$529
Home Insurance
9%
$289
HOA
13%
$435
Property Management
10%
$334
CapEx
5%
$167
Vacancy
6%
$200
Maintenance
5%
$167
Other
0%
$0