Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.73% first-year return on $164k initial cash invested.
-16.73%
Cash On Cash
2.69%
Cap Rate
0.45
DSCR
$3,424
Rent
-$2,293
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$783k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$157k
Closing costs
1%
$7,833
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,424
Total Expenses
$5,717
Mortgage P&I
113%
$3,875
Property Taxes
20%
$675
Home Insurance
8%
$278
HOA
0%
$0
Property Management
10%
$342
CapEx
5%
$171
Vacancy
6%
$205
Maintenance
5%
$171
Other
0%
$0