Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.8% first-year return on $173k initial cash invested.
-20.8%
Cash On Cash
1.65%
Cap Rate
0.28
DSCR
$2,715
Rent
-$3,003
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
$2,715
Total Expenses
$5,718
Mortgage P&I
147%
$3,999
Property Taxes
27%
$723
Home Insurance
11%
$289
HOA
0%
$0
Property Management
10%
$272
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0