Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.4% first-year return on $175k initial cash invested.
-19.4%
Cash On Cash
1.93%
Cap Rate
0.33
DSCR
$2,588
Rent
-$2,827
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$833k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$167k
Closing costs
1%
$8,329
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,588
Total Expenses
$5,415
Mortgage P&I
156%
$4,041
Property Taxes
15%
$396
Home Insurance
12%
$306
HOA
0%
$0
Property Management
10%
$259
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0