Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.75% first-year return on $167k initial cash invested.
-12.75%
Cash On Cash
3.45%
Cap Rate
0.59
DSCR
$4,303
Rent
-$1,773
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$794k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$159k
Closing costs
1%
$7,944
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,303
Total Expenses
$6,076
Mortgage P&I
89%
$3,843
Property Taxes
18%
$779
Home Insurance
7%
$280
HOA
1%
$56
Property Management
10%
$430
CapEx
5%
$215
Vacancy
6%
$258
Maintenance
5%
$215
Other
0%
$0