Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.53% first-year return on $176k initial cash invested.
-21.53%
Cash On Cash
1.66%
Cap Rate
0.28
DSCR
$2,532
Rent
-$3,152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$836k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$167k
Closing costs
1%
$8,364
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,532
Total Expenses
$5,684
Mortgage P&I
165%
$4,184
Property Taxes
22%
$563
Home Insurance
11%
$278
HOA
0%
$0
Property Management
10%
$253
CapEx
5%
$127
Vacancy
6%
$152
Maintenance
5%
$127
Other
0%
$0