Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.74% first-year return on $165k initial cash invested.
-15.74%
Cash On Cash
2.89%
Cap Rate
0.49
DSCR
$3,813
Rent
-$2,168
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$787k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$157k
Closing costs
1%
$7,869
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,813
Total Expenses
$5,981
Mortgage P&I
102%
$3,874
Property Taxes
19%
$741
Home Insurance
7%
$275
HOA
3%
$99
Property Management
10%
$381
CapEx
5%
$191
Vacancy
6%
$229
Maintenance
5%
$191
Other
0%
$0