Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -52.14% first-year return on $173k initial cash invested.
-52.14%
Cash On Cash
-4.79%
Cap Rate
-0.81
DSCR
$3,529
Rent
-$7,527
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
6.2%
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
$3,529
Total Expenses
$11,056
Mortgage P&I
115%
$4,058
Property Taxes
164%
$5,792
Home Insurance
8%
$289
HOA
0%
$0
Property Management
10%
$353
CapEx
5%
$176
Vacancy
6%
$212
Maintenance
5%
$176
Other
0%
$0