Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.88% first-year return on $165k initial cash invested.
-12.88%
Cash On Cash
3.51%
Cap Rate
0.59
DSCR
$4,023
Rent
-$1,767
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$784k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$157k
Closing costs
1%
$7,837
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,023
Total Expenses
$5,790
Mortgage P&I
96%
$3,859
Property Taxes
15%
$610
Home Insurance
7%
$276
HOA
0%
$0
Property Management
10%
$402
CapEx
5%
$201
Vacancy
6%
$241
Maintenance
5%
$201
Other
0%
$0