Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.28% first-year return on $173k initial cash invested.
-26.28%
Cash On Cash
0.51%
Cap Rate
0.09
DSCR
$3,087
Rent
-$3,793
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%
$8,249
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,087
Total Expenses
$6,880
Mortgage P&I
129%
$3,993
Property Taxes
58%
$1,796
Home Insurance
9%
$289
HOA
0%
$0
Property Management
10%
$309
CapEx
5%
$154
Vacancy
6%
$185
Maintenance
5%
$154
Other
0%
$0