Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.19% first-year return on $165k initial cash invested.
-8.19%
Cash On Cash
4.4%
Cap Rate
0.76
DSCR
$4,092
Rent
-$1,125
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
$4,092
Total Expenses
$5,217
Mortgage P&I
93%
$3,800
Property Taxes
2%
$77
Home Insurance
7%
$275
HOA
0%
$0
Property Management
10%
$409
CapEx
5%
$205
Vacancy
6%
$246
Maintenance
5%
$205
Other
0%
$0