Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.15% first-year return on $172k initial cash invested.
-15.15%
Cash On Cash
2.83%
Cap Rate
0.49
DSCR
$3,903
Rent
-$2,167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$817k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$163k
Closing costs
1%
$8,174
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,903
Total Expenses
$6,070
Mortgage P&I
100%
$3,903
Property Taxes
22%
$864
Home Insurance
7%
$289
HOA
0%
$0
Property Management
10%
$390
CapEx
5%
$195
Vacancy
6%
$234
Maintenance
5%
$195
Other
0%
$0