Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.51% first-year return on $166k initial cash invested.
-13.51%
Cash On Cash
3.17%
Cap Rate
0.56
DSCR
$4,471
Rent
-$1,866
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$789k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$158k
Closing costs
1%
$7,892
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,471
Total Expenses
$6,337
Mortgage P&I
83%
$3,729
Property Taxes
24%
$1,087
Home Insurance
6%
$289
HOA
2%
$69
Property Management
10%
$447
CapEx
5%
$224
Vacancy
6%
$268
Maintenance
5%
$224
Other
0%
$0