Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.85% first-year return on $165k initial cash invested.
-14.85%
Cash On Cash
2.96%
Cap Rate
0.51
DSCR
$3,412
Rent
-$2,040
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$785k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$157k
Closing costs
1%
$7,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,412
Total Expenses
$5,452
Mortgage P&I
112%
$3,806
Property Taxes
14%
$466
Home Insurance
9%
$292
HOA
0%
$0
Property Management
10%
$341
CapEx
5%
$171
Vacancy
6%
$205
Maintenance
5%
$171
Other
0%
$0