Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.29% first-year return on $167k initial cash invested.
-12.29%
Cash On Cash
3.7%
Cap Rate
0.63
DSCR
$5,220
Rent
-$1,705
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$793k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$159k
Closing costs
1%
$7,929
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,220
Total Expenses
$6,925
Mortgage P&I
75%
$3,889
Property Taxes
27%
$1,417
Home Insurance
5%
$262
HOA
0%
$0
Property Management
10%
$522
CapEx
5%
$261
Vacancy
6%
$313
Maintenance
5%
$261
Other
0%
$0