Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.58% first-year return on $167k initial cash invested.
-11.58%
Cash On Cash
3.91%
Cap Rate
0.65
DSCR
$4,748
Rent
-$1,614
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$159k
Closing costs
1%
$7,965
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,748
Total Expenses
$6,362
Mortgage P&I
84%
$3,975
Property Taxes
12%
$565
Home Insurance
7%
$332
HOA
5%
$256
Property Management
10%
$475
CapEx
5%
$237
Vacancy
6%
$285
Maintenance
5%
$237
Other
0%
$0