Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.04% first-year return on $174k initial cash invested.
-14.04%
Cash On Cash
3.2%
Cap Rate
0.54
DSCR
$3,760
Rent
-$2,040
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$830k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$166k
Closing costs
1%
$8,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,760
Total Expenses
$5,800
Mortgage P&I
108%
$4,065
Property Taxes
10%
$373
Home Insurance
8%
$290
HOA
3%
$94
Property Management
10%
$376
CapEx
5%
$188
Vacancy
6%
$226
Maintenance
5%
$188
Other
0%
$0