Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.98% first-year return on $168k initial cash invested.
-17.98%
Cash On Cash
2.42%
Cap Rate
0.41
DSCR
$3,845
Rent
-$2,515
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$799k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$160k
Closing costs
1%
$7,993
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,845
Total Expenses
$6,360
Mortgage P&I
102%
$3,935
Property Taxes
23%
$881
Home Insurance
7%
$280
HOA
7%
$265
Property Management
10%
$384
CapEx
5%
$192
Vacancy
6%
$231
Maintenance
5%
$192
Other
0%
$0