Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.46% first-year return on $165k initial cash invested.
-10.46%
Cash On Cash
4.09%
Cap Rate
0.69
DSCR
$5,144
Rent
-$1,436
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$157k
Closing costs
1%
$7,846
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,144
Total Expenses
$6,580
Mortgage P&I
75%
$3,855
Property Taxes
21%
$1,103
Home Insurance
6%
$285
HOA
0%
$0
Property Management
10%
$514
CapEx
5%
$257
Vacancy
6%
$309
Maintenance
5%
$257
Other
0%
$0