Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.44% first-year return on $167k initial cash invested.
-24.44%
Cash On Cash
0.85%
Cap Rate
0.15
DSCR
$2,445
Rent
-$3,407
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$797k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$159k
Closing costs
1%
$7,967
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,445
Total Expenses
$5,852
Mortgage P&I
158%
$3,852
Property Taxes
29%
$703
Home Insurance
12%
$292
HOA
15%
$370
Property Management
10%
$244
CapEx
5%
$122
Vacancy
6%
$147
Maintenance
5%
$122
Other
0%
$0