Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.68% first-year return on $168k initial cash invested.
-14.68%
Cash On Cash
3.14%
Cap Rate
0.53
DSCR
$3,707
Rent
-$2,053
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$799k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$160k
Closing costs
1%
$7,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,707
Total Expenses
$5,760
Mortgage P&I
107%
$3,961
Property Taxes
15%
$556
Home Insurance
8%
$280
HOA
0%
$0
Property Management
10%
$371
CapEx
5%
$185
Vacancy
6%
$222
Maintenance
5%
$185
Other
0%
$0