Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.13% first-year return on $167k initial cash invested.
-21.13%
Cash On Cash
1.74%
Cap Rate
0.29
DSCR
$2,057
Rent
-$2,940
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$159k
Closing costs
1%
$7,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,057
Total Expenses
$4,997
Mortgage P&I
194%
$3,989
Property Taxes
9%
$195
Home Insurance
14%
$278
HOA
0%
$0
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$123
Maintenance
5%
$103
Other
0%
$0