Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.64% first-year return on $173k initial cash invested.
-14.64%
Cash On Cash
3.04%
Cap Rate
0.52
DSCR
$4,102
Rent
-$2,113
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%
$8,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,102
Total Expenses
$6,215
Mortgage P&I
97%
$3,996
Property Taxes
21%
$864
Home Insurance
7%
$289
HOA
0%
$0
Property Management
10%
$410
CapEx
5%
$205
Vacancy
6%
$246
Maintenance
5%
$205
Other
0%
$0