Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.92% first-year return on $169k initial cash invested.
-12.92%
Cash On Cash
3.38%
Cap Rate
0.58
DSCR
$3,735
Rent
-$1,814
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$803k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$161k
Closing costs
1%
$8,026
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,735
Total Expenses
$5,549
Mortgage P&I
104%
$3,889
Property Taxes
11%
$406
Home Insurance
8%
$282
HOA
0%
$0
Property Management
10%
$374
CapEx
5%
$187
Vacancy
6%
$224
Maintenance
5%
$187
Other
0%
$0