Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.02% first-year return on $168k initial cash invested.
-14.02%
Cash On Cash
3.06%
Cap Rate
0.53
DSCR
$3,391
Rent
-$1,961
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
6.0%
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
$3,391
Total Expenses
$5,352
Mortgage P&I
113%
$3,831
Property Taxes
11%
$359
Home Insurance
8%
$280
HOA
0%
$0
Property Management
10%
$339
CapEx
5%
$170
Vacancy
6%
$203
Maintenance
5%
$170
Other
0%
$0