Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.75% first-year return on $165k initial cash invested.
-16.75%
Cash On Cash
2.54%
Cap Rate
0.44
DSCR
$3,266
Rent
-$2,310
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$788k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$158k
Closing costs
1%
$7,879
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,266
Total Expenses
$5,576
Mortgage P&I
117%
$3,812
Property Taxes
19%
$635
Home Insurance
9%
$280
HOA
0%
$0
Property Management
10%
$327
CapEx
5%
$163
Vacancy
6%
$196
Maintenance
5%
$163
Other
0%
$0