Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.44% first-year return on $174k initial cash invested.
-20.44%
Cash On Cash
1.75%
Cap Rate
0.3
DSCR
$2,507
Rent
-$2,960
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$827k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$165k
Closing costs
1%
$8,274
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,507
Total Expenses
$5,467
Mortgage P&I
161%
$4,042
Property Taxes
19%
$477
Home Insurance
12%
$297
HOA
0%
$0
Property Management
10%
$251
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0