Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.47% first-year return on $174k initial cash invested.
-16.47%
Cash On Cash
2.75%
Cap Rate
0.46
DSCR
$3,323
Rent
-$2,389
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$829k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$166k
Closing costs
1%
$8,290
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,323
Total Expenses
$5,712
Mortgage P&I
124%
$4,122
Property Taxes
13%
$429
Home Insurance
9%
$298
HOA
0%
$0
Property Management
10%
$332
CapEx
5%
$166
Vacancy
6%
$199
Maintenance
5%
$166
Other
0%
$0