Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.76% first-year return on $173k initial cash invested.
-11.76%
Cash On Cash
3.74%
Cap Rate
0.63
DSCR
$4,213
Rent
-$1,694
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$823k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$165k
Closing costs
1%
$8,231
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,213
Total Expenses
$5,907
Mortgage P&I
96%
$4,046
Property Taxes
11%
$476
Home Insurance
7%
$289
HOA
0%
$0
Property Management
10%
$421
CapEx
5%
$211
Vacancy
6%
$253
Maintenance
5%
$211
Other
0%
$0