Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.49% first-year return on $172k initial cash invested.
-16.49%
Cash On Cash
2.62%
Cap Rate
0.45
DSCR
$3,574
Rent
-$2,361
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$818k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$164k
Closing costs
1%
$8,182
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,574
Total Expenses
$5,935
Mortgage P&I
111%
$3,965
Property Taxes
20%
$726
Home Insurance
9%
$315
HOA
0%
$0
Property Management
10%
$357
CapEx
5%
$179
Vacancy
6%
$214
Maintenance
5%
$179
Other
0%
$0