Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16% first-year return on $164k initial cash invested.
-16%
Cash On Cash
2.74%
Cap Rate
0.47
DSCR
$3,258
Rent
-$2,186
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$781k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$156k
Closing costs
1%
$7,806
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,258
Total Expenses
$5,444
Mortgage P&I
117%
$3,804
Property Taxes
16%
$513
Home Insurance
9%
$280
HOA
0%
$0
Property Management
10%
$326
CapEx
5%
$163
Vacancy
6%
$195
Maintenance
5%
$163
Other
0%
$0