Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.31% first-year return on $169k initial cash invested.
-13.31%
Cash On Cash
3.33%
Cap Rate
0.57
DSCR
$4,278
Rent
-$1,876
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$161k
Closing costs
1%
$8,053
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,278
Total Expenses
$6,154
Mortgage P&I
91%
$3,897
Property Taxes
19%
$829
Home Insurance
7%
$315
HOA
0%
$0
Property Management
10%
$428
CapEx
5%
$214
Vacancy
6%
$257
Maintenance
5%
$214
Other
0%
$0