Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.25% first-year return on $173k initial cash invested.
-14.25%
Cash On Cash
3.18%
Cap Rate
0.54
DSCR
$3,683
Rent
-$2,057
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$825k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$165k
Closing costs
1%
$8,247
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,683
Total Expenses
$5,740
Mortgage P&I
110%
$4,061
Property Taxes
11%
$391
Home Insurance
9%
$331
HOA
0%
$0
Property Management
10%
$368
CapEx
5%
$184
Vacancy
6%
$221
Maintenance
5%
$184
Other
0%
$0