Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.5% first-year return on $166k initial cash invested.
-10.5%
Cash On Cash
3.88%
Cap Rate
0.67
DSCR
$3,834
Rent
-$1,452
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$158k
Closing costs
1%
$7,902
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,834
Total Expenses
$5,286
Mortgage P&I
100%
$3,816
Property Taxes
4%
$158
Home Insurance
8%
$315
HOA
0%
$0
Property Management
10%
$383
CapEx
5%
$192
Vacancy
6%
$230
Maintenance
5%
$192
Other
0%
$0