Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.86% first-year return on $169k initial cash invested.
-12.86%
Cash On Cash
3.43%
Cap Rate
0.59
DSCR
$4,131
Rent
-$1,806
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$803k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$161k
Closing costs
1%
$8,028
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,131
Total Expenses
$5,937
Mortgage P&I
94%
$3,894
Property Taxes
17%
$688
Home Insurance
7%
$280
HOA
0%
$0
Property Management
10%
$413
CapEx
5%
$207
Vacancy
6%
$248
Maintenance
5%
$207
Other
0%
$0