Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.28% first-year return on $169k initial cash invested.
-21.28%
Cash On Cash
1.57%
Cap Rate
0.27
DSCR
$2,386
Rent
-$2,988
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$802k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$160k
Closing costs
1%
$8,024
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,386
Total Expenses
$5,374
Mortgage P&I
164%
$3,918
Property Taxes
23%
$556
Home Insurance
12%
$280
HOA
0%
$0
Property Management
10%
$239
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0