Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.92% first-year return on $166k initial cash invested.
-9.92%
Cash On Cash
4.01%
Cap Rate
0.7
DSCR
$4,575
Rent
-$1,373
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$791k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$158k
Closing costs
1%
$7,910
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,575
Total Expenses
$5,948
Mortgage P&I
83%
$3,790
Property Taxes
13%
$617
Home Insurance
6%
$289
HOA
1%
$62
Property Management
10%
$458
CapEx
5%
$229
Vacancy
6%
$274
Maintenance
5%
$229
Other
0%
$0