Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.21% first-year return on $169k initial cash invested.
-8.21%
Cash On Cash
4.7%
Cap Rate
0.78
DSCR
$5,102
Rent
-$1,156
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$161k
Closing costs
1%
$8,050
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,102
Total Expenses
$6,258
Mortgage P&I
79%
$4,055
Property Taxes
10%
$535
Home Insurance
5%
$280
HOA
1%
$62
Property Management
10%
$510
CapEx
5%
$255
Vacancy
6%
$306
Maintenance
5%
$255
Other
0%
$0