Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.06% first-year return on $173k initial cash invested.
-20.06%
Cash On Cash
1.8%
Cap Rate
0.31
DSCR
$2,569
Rent
-$2,895
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%
$8,245
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,569
Total Expenses
$5,464
Mortgage P&I
156%
$4,007
Property Taxes
19%
$491
Home Insurance
11%
$276
HOA
1%
$23
Property Management
10%
$257
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0