Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.49% first-year return on $165k initial cash invested.
-14.49%
Cash On Cash
3.26%
Cap Rate
0.54
DSCR
$3,779
Rent
-$1,996
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$787k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$157k
Closing costs
1%
$7,874
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,779
Total Expenses
$5,775
Mortgage P&I
104%
$3,946
Property Taxes
15%
$566
Home Insurance
7%
$280
HOA
0%
$0
Property Management
10%
$378
CapEx
5%
$189
Vacancy
6%
$227
Maintenance
5%
$189
Other
0%
$0