Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.21% first-year return on $169k initial cash invested.
-16.21%
Cash On Cash
2.77%
Cap Rate
0.47
DSCR
$3,926
Rent
-$2,278
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$803k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$161k
Closing costs
1%
$8,028
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,926
Total Expenses
$6,204
Mortgage P&I
100%
$3,938
Property Taxes
15%
$606
Home Insurance
6%
$245
HOA
10%
$394
Property Management
10%
$393
CapEx
5%
$196
Vacancy
6%
$236
Maintenance
5%
$196
Other
0%
$0