Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.76% first-year return on $166k initial cash invested.
-15.76%
Cash On Cash
2.78%
Cap Rate
0.48
DSCR
$3,369
Rent
-$2,179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$790k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$158k
Closing costs
1%
$7,903
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,369
Total Expenses
$5,548
Mortgage P&I
114%
$3,844
Property Taxes
15%
$518
Home Insurance
8%
$278
HOA
1%
$33
Property Management
10%
$337
CapEx
5%
$168
Vacancy
6%
$202
Maintenance
5%
$168
Other
0%
$0