Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.88% first-year return on $175k initial cash invested.
-12.88%
Cash On Cash
3.48%
Cap Rate
0.59
DSCR
$3,938
Rent
-$1,879
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$167k
Closing costs
1%
$8,334
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,938
Total Expenses
$5,817
Mortgage P&I
104%
$4,096
Property Taxes
8%
$321
Home Insurance
8%
$298
HOA
2%
$78
Property Management
10%
$394
CapEx
5%
$197
Vacancy
6%
$236
Maintenance
5%
$197
Other
0%
$0