Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.23% first-year return on $171k initial cash invested.
-17.23%
Cash On Cash
2.56%
Cap Rate
0.43
DSCR
$2,959
Rent
-$2,460
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%
$8,157
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,959
Total Expenses
$5,419
Mortgage P&I
137%
$4,049
Property Taxes
10%
$283
Home Insurance
10%
$286
HOA
1%
$31
Property Management
10%
$296
CapEx
5%
$148
Vacancy
6%
$178
Maintenance
5%
$148
Other
0%
$0