Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.82% first-year return on $171k initial cash invested.
-17.82%
Cash On Cash
2.54%
Cap Rate
0.42
DSCR
$3,846
Rent
-$2,535
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$813k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$163k
Closing costs
1%
$8,131
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,846
Total Expenses
$6,381
Mortgage P&I
106%
$4,065
Property Taxes
27%
$1,047
Home Insurance
7%
$269
HOA
0%
$0
Property Management
10%
$385
CapEx
5%
$192
Vacancy
6%
$231
Maintenance
5%
$192
Other
0%
$0