Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.23% first-year return on $173k initial cash invested.
-9.23%
Cash On Cash
4.17%
Cap Rate
0.72
DSCR
$4,166
Rent
-$1,333
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
6.1%
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
$4,166
Total Expenses
$5,499
Mortgage P&I
96%
$3,992
Property Taxes
3%
$135
Home Insurance
7%
$289
HOA
0%
$0
Property Management
10%
$417
CapEx
5%
$208
Vacancy
6%
$250
Maintenance
5%
$208
Other
0%
$0