Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.04% first-year return on $167k initial cash invested.
-18.04%
Cash On Cash
2.54%
Cap Rate
0.42
DSCR
$2,828
Rent
-$2,513
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$796k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$159k
Closing costs
1%
$7,959
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,828
Total Expenses
$5,341
Mortgage P&I
143%
$4,057
Property Taxes
9%
$260
Home Insurance
10%
$289
HOA
0%
$0
Property Management
10%
$283
CapEx
5%
$141
Vacancy
6%
$170
Maintenance
5%
$141
Other
0%
$0