Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.87% first-year return on $174k initial cash invested.
-19.87%
Cash On Cash
2.12%
Cap Rate
0.35
DSCR
$3,416
Rent
-$2,875
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$165k
Closing costs
1%
$8,269
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,416
Total Expenses
$6,291
Mortgage P&I
122%
$4,165
Property Taxes
27%
$934
Home Insurance
9%
$294
HOA
0%
$9
Property Management
10%
$342
CapEx
5%
$171
Vacancy
6%
$205
Maintenance
5%
$171
Other
0%
$0