Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.59% first-year return on $172k initial cash invested.
-12.59%
Cash On Cash
3.4%
Cap Rate
0.59
DSCR
$3,633
Rent
-$1,800
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$817k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$163k
Closing costs
1%
$8,169
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,633
Total Expenses
$5,433
Mortgage P&I
108%
$3,932
Property Taxes
7%
$268
Home Insurance
8%
$288
HOA
0%
$0
Property Management
10%
$363
CapEx
5%
$182
Vacancy
6%
$218
Maintenance
5%
$182
Other
0%
$0