Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.57% first-year return on $166k initial cash invested.
-19.57%
Cash On Cash
2.15%
Cap Rate
0.36
DSCR
$3,293
Rent
-$2,706
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$790k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$158k
Closing costs
1%
$7,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,293
Total Expenses
$5,999
Mortgage P&I
120%
$3,954
Property Taxes
22%
$713
Home Insurance
9%
$280
HOA
6%
$195
Property Management
10%
$329
CapEx
5%
$165
Vacancy
6%
$198
Maintenance
5%
$165
Other
0%
$0