Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.02% first-year return on $175k initial cash invested.
-16.02%
Cash On Cash
2.72%
Cap Rate
0.47
DSCR
$3,498
Rent
-$2,330
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$831k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$166k
Closing costs
1%
$8,313
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,498
Total Expenses
$5,828
Mortgage P&I
115%
$4,036
Property Taxes
17%
$592
Home Insurance
8%
$290
HOA
0%
$0
Property Management
10%
$350
CapEx
5%
$175
Vacancy
6%
$210
Maintenance
5%
$175
Other
0%
$0