Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.55% first-year return on $169k initial cash invested.
-13.55%
Cash On Cash
3.35%
Cap Rate
0.57
DSCR
$4,474
Rent
-$1,906
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$804k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$161k
Closing costs
1%
$8,037
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,474
Total Expenses
$6,380
Mortgage P&I
88%
$3,927
Property Taxes
18%
$795
Home Insurance
6%
$285
HOA
5%
$210
Property Management
10%
$447
CapEx
5%
$224
Vacancy
6%
$268
Maintenance
5%
$224
Other
0%
$0