Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.37% first-year return on $167k initial cash invested.
-11.37%
Cash On Cash
3.79%
Cap Rate
0.64
DSCR
$3,734
Rent
-$1,583
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$795k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$159k
Closing costs
1%
$7,953
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,734
Total Expenses
$5,317
Mortgage P&I
105%
$3,909
Property Taxes
4%
$158
Home Insurance
7%
$279
HOA
0%
$0
Property Management
10%
$373
CapEx
5%
$187
Vacancy
6%
$224
Maintenance
5%
$187
Other
0%
$0