Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.8% first-year return on $171k initial cash invested.
-19.8%
Cash On Cash
1.95%
Cap Rate
0.33
DSCR
$3,189
Rent
-$2,822
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$815k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$163k
Closing costs
1%
$8,145
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,189
Total Expenses
$6,011
Mortgage P&I
125%
$3,986
Property Taxes
19%
$601
Home Insurance
9%
$289
HOA
10%
$307
Property Management
10%
$319
CapEx
5%
$159
Vacancy
6%
$191
Maintenance
5%
$159
Other
0%
$0