Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.06% first-year return on $164k initial cash invested.
-15.06%
Cash On Cash
3.06%
Cap Rate
0.52
DSCR
$4,094
Rent
-$2,057
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$780k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$156k
Closing costs
1%
$7,803
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,094
Total Expenses
$6,151
Mortgage P&I
94%
$3,839
Property Taxes
25%
$1,027
Home Insurance
5%
$220
HOA
0%
$0
Property Management
10%
$409
CapEx
5%
$205
Vacancy
6%
$246
Maintenance
5%
$205
Other
0%
$0