Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.16% first-year return on $165k initial cash invested.
-18.16%
Cash On Cash
2.26%
Cap Rate
0.39
DSCR
$2,894
Rent
-$2,500
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$157k
Closing costs
1%
$7,868
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,894
Total Expenses
$5,394
Mortgage P&I
133%
$3,840
Property Taxes
18%
$512
Home Insurance
10%
$289
HOA
0%
$0
Property Management
10%
$289
CapEx
5%
$145
Vacancy
6%
$174
Maintenance
5%
$145
Other
0%
$0