Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.15% first-year return on $168k initial cash invested.
-13.15%
Cash On Cash
3.3%
Cap Rate
0.57
DSCR
$4,191
Rent
-$1,838
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$799k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$160k
Closing costs
1%
$7,989
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,191
Total Expenses
$6,029
Mortgage P&I
91%
$3,828
Property Taxes
19%
$776
Home Insurance
7%
$285
HOA
1%
$50
Property Management
10%
$419
CapEx
5%
$210
Vacancy
6%
$251
Maintenance
5%
$210
Other
0%
$0