Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.57% first-year return on $172k initial cash invested.
-23.57%
Cash On Cash
1.22%
Cap Rate
0.2
DSCR
$2,555
Rent
-$3,378
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$819k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$164k
Closing costs
1%
$8,191
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,555
Total Expenses
$5,933
Mortgage P&I
160%
$4,080
Property Taxes
34%
$864
Home Insurance
13%
$324
HOA
0%
$0
Property Management
10%
$256
CapEx
5%
$128
Vacancy
6%
$153
Maintenance
5%
$128
Other
0%
$0