Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.28% first-year return on $167k initial cash invested.
-14.28%
Cash On Cash
3.13%
Cap Rate
0.54
DSCR
$4,273
Rent
-$1,983
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$794k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$159k
Closing costs
1%
$7,936
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,273
Total Expenses
$6,256
Mortgage P&I
90%
$3,840
Property Taxes
20%
$875
Home Insurance
7%
$280
HOA
4%
$150
Property Management
10%
$427
CapEx
5%
$214
Vacancy
6%
$256
Maintenance
5%
$214
Other
0%
$0