Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.57% first-year return on $165k initial cash invested.
-15.57%
Cash On Cash
2.71%
Cap Rate
0.47
DSCR
$3,035
Rent
-$2,139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$785k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$157k
Closing costs
1%
$7,851
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,035
Total Expenses
$5,174
Mortgage P&I
124%
$3,759
Property Taxes
10%
$316
Home Insurance
9%
$288
HOA
1%
$21
Property Management
10%
$304
CapEx
5%
$152
Vacancy
6%
$182
Maintenance
5%
$152
Other
0%
$0