Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.65% first-year return on $168k initial cash invested.
-12.65%
Cash On Cash
3.43%
Cap Rate
0.59
DSCR
$4,136
Rent
-$1,773
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$801k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$160k
Closing costs
1%
$8,011
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,136
Total Expenses
$5,909
Mortgage P&I
93%
$3,855
Property Taxes
16%
$681
Home Insurance
7%
$297
HOA
0%
$0
Property Management
10%
$414
CapEx
5%
$207
Vacancy
6%
$248
Maintenance
5%
$207
Other
0%
$0