Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.66% first-year return on $169k initial cash invested.
-18.66%
Cash On Cash
2.14%
Cap Rate
0.36
DSCR
$2,574
Rent
-$2,629
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$805k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$161k
Closing costs
1%
$8,052
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,574
Total Expenses
$5,203
Mortgage P&I
153%
$3,935
Property Taxes
12%
$307
Home Insurance
11%
$292
HOA
0%
$0
Property Management
10%
$257
CapEx
5%
$129
Vacancy
6%
$154
Maintenance
5%
$129
Other
0%
$0