Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.47% first-year return on $169k initial cash invested.
-19.47%
Cash On Cash
2.03%
Cap Rate
0.34
DSCR
$3,009
Rent
-$2,743
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$805k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$161k
Closing costs
1%
$8,050
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,009
Total Expenses
$5,752
Mortgage P&I
131%
$3,956
Property Taxes
21%
$636
Home Insurance
9%
$282
HOA
3%
$96
Property Management
10%
$301
CapEx
5%
$150
Vacancy
6%
$181
Maintenance
5%
$150
Other
0%
$0