Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -30.39% first-year return on $172k initial cash invested.
-30.39%
Cash On Cash
-0.3%
Cap Rate
-0.05
DSCR
$1,659
Rent
-$4,350
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$164k
Closing costs
1%
$8,179
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,659
Total Expenses
$6,009
Mortgage P&I
245%
$4,061
Property Taxes
62%
$1,026
Home Insurance
30%
$490
HOA
0%
$0
Property Management
10%
$166
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0