Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.47% first-year return on $176k initial cash invested.
-22.47%
Cash On Cash
1.51%
Cap Rate
0.25
DSCR
$2,611
Rent
-$3,290
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$837k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$167k
Closing costs
1%
$8,367
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,611
Total Expenses
$5,901
Mortgage P&I
161%
$4,213
Property Taxes
26%
$666
Home Insurance
11%
$296
HOA
2%
$46
Property Management
10%
$261
CapEx
5%
$131
Vacancy
6%
$157
Maintenance
5%
$131
Other
0%
$0