Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.49% first-year return on $164k initial cash invested.
-21.49%
Cash On Cash
1.63%
Cap Rate
0.27
DSCR
$2,593
Rent
-$2,938
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$156k
Closing costs
1%
$7,813
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,593
Total Expenses
$5,531
Mortgage P&I
149%
$3,869
Property Taxes
25%
$650
Home Insurance
11%
$280
HOA
2%
$57
Property Management
10%
$259
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0