Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.01% first-year return on $167k initial cash invested.
-13.01%
Cash On Cash
3.36%
Cap Rate
0.58
DSCR
$3,932
Rent
-$1,814
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$797k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$159k
Closing costs
1%
$7,965
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,932
Total Expenses
$5,746
Mortgage P&I
98%
$3,848
Property Taxes
15%
$595
Home Insurance
7%
$280
HOA
0%
$0
Property Management
10%
$393
CapEx
5%
$197
Vacancy
6%
$236
Maintenance
5%
$197
Other
0%
$0