Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.38% first-year return on $174k initial cash invested.
-18.38%
Cash On Cash
2.22%
Cap Rate
0.38
DSCR
$3,016
Rent
-$2,669
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$830k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$166k
Closing costs
1%
$8,299
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,016
Total Expenses
$5,685
Mortgage P&I
134%
$4,051
Property Taxes
17%
$508
Home Insurance
11%
$341
HOA
0%
$0
Property Management
10%
$302
CapEx
5%
$151
Vacancy
6%
$181
Maintenance
5%
$151
Other
0%
$0