Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.85% first-year return on $174k initial cash invested.
-14.85%
Cash On Cash
3.31%
Cap Rate
0.54
DSCR
$3,921
Rent
-$2,149
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$827k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$165k
Closing costs
1%
$8,268
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,921
Total Expenses
$6,070
Mortgage P&I
108%
$4,235
Property Taxes
10%
$396
Home Insurance
11%
$420
HOA
0%
$0
Property Management
10%
$392
CapEx
5%
$196
Vacancy
6%
$235
Maintenance
5%
$196
Other
0%
$0