Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.27% first-year return on $165k initial cash invested.
-16.27%
Cash On Cash
2.72%
Cap Rate
0.46
DSCR
$3,392
Rent
-$2,238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$786k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$157k
Closing costs
1%
$7,862
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,392
Total Expenses
$5,630
Mortgage P&I
114%
$3,852
Property Taxes
18%
$615
Home Insurance
8%
$280
HOA
0%
$0
Property Management
10%
$339
CapEx
5%
$170
Vacancy
6%
$204
Maintenance
5%
$170
Other
0%
$0