Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.02% first-year return on $165k initial cash invested.
-18.02%
Cash On Cash
2.29%
Cap Rate
0.39
DSCR
$3,033
Rent
-$2,473
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$784k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$157k
Closing costs
1%
$7,843
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,033
Total Expenses
$5,506
Mortgage P&I
126%
$3,815
Property Taxes
21%
$626
Home Insurance
9%
$276
HOA
0%
$0
Property Management
10%
$303
CapEx
5%
$152
Vacancy
6%
$182
Maintenance
5%
$152
Other
0%
$0