Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.64% first-year return on $173k initial cash invested.
-17.64%
Cash On Cash
2.58%
Cap Rate
0.43
DSCR
$3,963
Rent
-$2,538
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$822k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$164k
Closing costs
1%
$8,223
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,963
Total Expenses
$6,501
Mortgage P&I
104%
$4,111
Property Taxes
23%
$922
Home Insurance
11%
$438
HOA
0%
$0
Property Management
10%
$396
CapEx
5%
$198
Vacancy
6%
$238
Maintenance
5%
$198
Other
0%
$0