Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.45% first-year return on $173k initial cash invested.
-13.45%
Cash On Cash
3.46%
Cap Rate
0.58
DSCR
$4,176
Rent
-$1,938
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$824k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$165k
Closing costs
1%
$8,236
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,176
Total Expenses
$6,114
Mortgage P&I
98%
$4,102
Property Taxes
15%
$627
Home Insurance
7%
$298
HOA
0%
$0
Property Management
10%
$418
CapEx
5%
$209
Vacancy
6%
$251
Maintenance
5%
$209
Other
0%
$0