Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.79% first-year return on $169k initial cash invested.
-15.79%
Cash On Cash
2.79%
Cap Rate
0.48
DSCR
$3,448
Rent
-$2,228
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$806k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$161k
Closing costs
1%
$8,064
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,448
Total Expenses
$5,676
Mortgage P&I
114%
$3,930
Property Taxes
13%
$452
Home Insurance
9%
$298
HOA
3%
$100
Property Management
10%
$345
CapEx
5%
$172
Vacancy
6%
$207
Maintenance
5%
$172
Other
0%
$0