Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.97% first-year return on $171k initial cash invested.
-18.97%
Cash On Cash
1.89%
Cap Rate
0.33
DSCR
$2,825
Rent
-$2,703
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$814k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$163k
Closing costs
1%
$8,141
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,825
Total Expenses
$5,528
Mortgage P&I
136%
$3,841
Property Taxes
24%
$668
Home Insurance
10%
$285
HOA
0%
$0
Property Management
10%
$282
CapEx
5%
$141
Vacancy
6%
$170
Maintenance
5%
$141
Other
0%
$0