Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.85% first-year return on $167k initial cash invested.
-14.85%
Cash On Cash
3.14%
Cap Rate
0.53
DSCR
$3,740
Rent
-$2,064
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$159k
Closing costs
1%
$7,941
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,740
Total Expenses
$5,804
Mortgage P&I
106%
$3,954
Property Taxes
16%
$608
Home Insurance
7%
$270
HOA
0%
$0
Property Management
10%
$374
CapEx
5%
$187
Vacancy
6%
$224
Maintenance
5%
$187
Other
0%
$0