Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.98% first-year return on $167k initial cash invested.
-12.98%
Cash On Cash
3.34%
Cap Rate
0.58
DSCR
$4,073
Rent
-$1,811
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$797k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$159k
Closing costs
1%
$7,973
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,073
Total Expenses
$5,884
Mortgage P&I
94%
$3,823
Property Taxes
18%
$718
Home Insurance
7%
$280
HOA
0%
$4
Property Management
10%
$407
CapEx
5%
$204
Vacancy
6%
$244
Maintenance
5%
$204
Other
0%
$0