Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.5% first-year return on $166k initial cash invested.
-16.5%
Cash On Cash
2.67%
Cap Rate
0.45
DSCR
$3,415
Rent
-$2,281
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$790k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$158k
Closing costs
1%
$7,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,415
Total Expenses
$5,696
Mortgage P&I
113%
$3,866
Property Taxes
18%
$626
Home Insurance
9%
$315
HOA
0%
$0
Property Management
10%
$342
CapEx
5%
$171
Vacancy
6%
$205
Maintenance
5%
$171
Other
0%
$0