Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.8% first-year return on $164k initial cash invested.
-16.8%
Cash On Cash
2.66%
Cap Rate
0.45
DSCR
$3,359
Rent
-$2,290
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$779k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$156k
Closing costs
1%
$7,791
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,359
Total Expenses
$5,649
Mortgage P&I
115%
$3,849
Property Taxes
19%
$646
Home Insurance
8%
$280
HOA
0%
$0
Property Management
10%
$336
CapEx
5%
$168
Vacancy
6%
$202
Maintenance
5%
$168
Other
0%
$0