Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.42% first-year return on $166k initial cash invested.
-15.42%
Cash On Cash
2.76%
Cap Rate
0.48
DSCR
$3,118
Rent
-$2,132
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$158k
Closing costs
1%
$7,902
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,118
Total Expenses
$5,250
Mortgage P&I
122%
$3,792
Property Taxes
8%
$240
Home Insurance
9%
$290
HOA
4%
$117
Property Management
10%
$312
CapEx
5%
$156
Vacancy
6%
$187
Maintenance
5%
$156
Other
0%
$0