Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.14% first-year return on $166k initial cash invested.
-16.14%
Cash On Cash
2.66%
Cap Rate
0.46
DSCR
$3,275
Rent
-$2,236
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$792k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$158k
Closing costs
1%
$7,916
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,275
Total Expenses
$5,511
Mortgage P&I
117%
$3,830
Property Taxes
17%
$551
Home Insurance
8%
$278
HOA
0%
$0
Property Management
10%
$328
CapEx
5%
$164
Vacancy
6%
$196
Maintenance
5%
$164
Other
0%
$0