Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.4% first-year return on $175k initial cash invested.
-17.4%
Cash On Cash
2.31%
Cap Rate
0.4
DSCR
$3,198
Rent
-$2,532
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$832k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$166k
Closing costs
1%
$8,316
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,198
Total Expenses
$5,730
Mortgage P&I
124%
$3,971
Property Taxes
20%
$631
Home Insurance
9%
$296
HOA
0%
$0
Property Management
10%
$320
CapEx
5%
$160
Vacancy
6%
$192
Maintenance
5%
$160
Other
0%
$0