Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.2% first-year return on $169k initial cash invested.
-10.2%
Cash On Cash
4.19%
Cap Rate
0.7
DSCR
$4,789
Rent
-$1,436
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$805k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$161k
Closing costs
1%
$8,045
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,789
Total Expenses
$6,225
Mortgage P&I
84%
$4,006
Property Taxes
15%
$695
Home Insurance
6%
$280
HOA
0%
$0
Property Management
10%
$479
CapEx
5%
$239
Vacancy
6%
$287
Maintenance
5%
$239
Other
0%
$0