Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.09% first-year return on $172k initial cash invested.
-15.09%
Cash On Cash
2.94%
Cap Rate
0.51
DSCR
$4,134
Rent
-$2,166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$820k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$164k
Closing costs
1%
$8,204
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,134
Total Expenses
$6,300
Mortgage P&I
96%
$3,970
Property Taxes
15%
$616
Home Insurance
7%
$289
HOA
8%
$350
Property Management
10%
$413
CapEx
5%
$207
Vacancy
6%
$248
Maintenance
5%
$207
Other
0%
$0