Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.94% first-year return on $164k initial cash invested.
-14.94%
Cash On Cash
2.91%
Cap Rate
0.51
DSCR
$3,877
Rent
-$2,039
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$780k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$156k
Closing costs
1%
$7,799
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,877
Total Expenses
$5,916
Mortgage P&I
96%
$3,735
Property Taxes
23%
$899
Home Insurance
7%
$273
HOA
0%
$0
Property Management
10%
$388
CapEx
5%
$194
Vacancy
6%
$233
Maintenance
5%
$194
Other
0%
$0