Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.26% first-year return on $174k initial cash invested.
-18.26%
Cash On Cash
2.29%
Cap Rate
0.39
DSCR
$3,082
Rent
-$2,649
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$829k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$166k
Closing costs
1%
$8,290
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,082
Total Expenses
$5,731
Mortgage P&I
132%
$4,075
Property Taxes
18%
$565
Home Insurance
9%
$290
HOA
0%
$0
Property Management
10%
$308
CapEx
5%
$154
Vacancy
6%
$185
Maintenance
5%
$154
Other
0%
$0