Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.71% first-year return on $165k initial cash invested.
-10.71%
Cash On Cash
3.91%
Cap Rate
0.67
DSCR
$4,468
Rent
-$1,471
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$785k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$157k
Closing costs
1%
$7,852
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,468
Total Expenses
$5,939
Mortgage P&I
85%
$3,807
Property Taxes
9%
$389
Home Insurance
6%
$280
HOA
7%
$302
Property Management
10%
$447
CapEx
5%
$223
Vacancy
6%
$268
Maintenance
5%
$223
Other
0%
$0