Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.96% first-year return on $164k initial cash invested.
-15.96%
Cash On Cash
2.79%
Cap Rate
0.48
DSCR
$4,164
Rent
-$2,182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$781k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$156k
Closing costs
1%
$7,812
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,164
Total Expenses
$6,346
Mortgage P&I
91%
$3,793
Property Taxes
29%
$1,198
Home Insurance
7%
$273
HOA
0%
$0
Property Management
10%
$416
CapEx
5%
$208
Vacancy
6%
$250
Maintenance
5%
$208
Other
0%
$0