Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.53% first-year return on $172k initial cash invested.
-15.53%
Cash On Cash
2.95%
Cap Rate
0.5
DSCR
$4,171
Rent
-$2,227
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$819k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$164k
Closing costs
1%
$8,194
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,171
Total Expenses
$6,398
Mortgage P&I
97%
$4,029
Property Taxes
22%
$902
Home Insurance
7%
$280
HOA
2%
$102
Property Management
10%
$417
CapEx
5%
$209
Vacancy
6%
$250
Maintenance
5%
$209
Other
0%
$0