Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.35% first-year return on $169k initial cash invested.
-19.35%
Cash On Cash
2.15%
Cap Rate
0.36
DSCR
$3,548
Rent
-$2,727
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$805k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$161k
Closing costs
1%
$8,052
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,548
Total Expenses
$6,275
Mortgage P&I
113%
$3,993
Property Taxes
31%
$1,089
Home Insurance
8%
$271
HOA
0%
$0
Property Management
10%
$355
CapEx
5%
$177
Vacancy
6%
$213
Maintenance
5%
$177
Other
0%
$0