Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.05% first-year return on $167k initial cash invested.
-15.05%
Cash On Cash
3.01%
Cap Rate
0.51
DSCR
$3,499
Rent
-$2,090
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$793k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$159k
Closing costs
1%
$7,934
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,499
Total Expenses
$5,589
Mortgage P&I
112%
$3,902
Property Taxes
14%
$505
Home Insurance
8%
$272
HOA
0%
$0
Property Management
10%
$350
CapEx
5%
$175
Vacancy
6%
$210
Maintenance
5%
$175
Other
0%
$0