Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.37% first-year return on $167k initial cash invested.
-14.37%
Cash On Cash
3.05%
Cap Rate
0.53
DSCR
$3,516
Rent
-$2,002
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$159k
Closing costs
1%
$7,963
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,516
Total Expenses
$5,518
Mortgage P&I
110%
$3,853
Property Taxes
13%
$470
Home Insurance
8%
$280
HOA
0%
$0
Property Management
10%
$352
CapEx
5%
$176
Vacancy
6%
$211
Maintenance
5%
$176
Other
0%
$0