Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.57% first-year return on $172k initial cash invested.
-23.57%
Cash On Cash
1.16%
Cap Rate
0.19
DSCR
$2,369
Rent
-$3,385
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$821k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$164k
Closing costs
1%
$8,205
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,369
Total Expenses
$5,754
Mortgage P&I
171%
$4,057
Property Taxes
18%
$434
Home Insurance
27%
$648
HOA
0%
$0
Property Management
10%
$237
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0