Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.86% first-year return on $173k initial cash invested.
-16.86%
Cash On Cash
2.49%
Cap Rate
0.43
DSCR
$3,150
Rent
-$2,434
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$825k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$165k
Closing costs
1%
$8,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,150
Total Expenses
$5,584
Mortgage P&I
127%
$3,990
Property Taxes
15%
$485
Home Insurance
9%
$289
HOA
0%
$0
Property Management
10%
$315
CapEx
5%
$158
Vacancy
6%
$189
Maintenance
5%
$158
Other
0%
$0