Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.57% first-year return on $166k initial cash invested.
-16.57%
Cash On Cash
2.81%
Cap Rate
0.47
DSCR
$3,541
Rent
-$2,289
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$790k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$158k
Closing costs
1%
$7,896
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,541
Total Expenses
$5,830
Mortgage P&I
112%
$3,963
Property Taxes
19%
$667
Home Insurance
8%
$280
HOA
0%
$0
Property Management
10%
$354
CapEx
5%
$177
Vacancy
6%
$212
Maintenance
5%
$177
Other
0%
$0