Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.47% first-year return on $165k initial cash invested.
-18.47%
Cash On Cash
2.21%
Cap Rate
0.38
DSCR
$3,060
Rent
-$2,540
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$786k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$157k
Closing costs
1%
$7,857
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,060
Total Expenses
$5,600
Mortgage P&I
125%
$3,837
Property Taxes
13%
$406
Home Insurance
9%
$266
HOA
10%
$295
Property Management
10%
$306
CapEx
5%
$153
Vacancy
6%
$184
Maintenance
5%
$153
Other
0%
$0