Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.7% first-year return on $166k initial cash invested.
-10.7%
Cash On Cash
3.97%
Cap Rate
0.67
DSCR
$3,924
Rent
-$1,477
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$789k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$158k
Closing costs
1%
$7,890
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,924
Total Expenses
$5,401
Mortgage P&I
99%
$3,888
Property Taxes
6%
$218
Home Insurance
7%
$276
HOA
0%
$0
Property Management
10%
$392
CapEx
5%
$196
Vacancy
6%
$235
Maintenance
5%
$196
Other
0%
$0