Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.64% first-year return on $167k initial cash invested.
-13.64%
Cash On Cash
3.19%
Cap Rate
0.55
DSCR
$3,656
Rent
-$1,895
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$794k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$159k
Closing costs
1%
$7,938
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,656
Total Expenses
$5,551
Mortgage P&I
105%
$3,821
Property Taxes
14%
$499
Home Insurance
8%
$280
HOA
0%
$0
Property Management
10%
$366
CapEx
5%
$183
Vacancy
6%
$219
Maintenance
5%
$183
Other
0%
$0