Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.3% first-year return on $166k initial cash invested.
-15.3%
Cash On Cash
2.86%
Cap Rate
0.49
DSCR
$3,639
Rent
-$2,123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$793k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$159k
Closing costs
1%
$7,927
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,639
Total Expenses
$5,762
Mortgage P&I
105%
$3,831
Property Taxes
19%
$698
Home Insurance
8%
$287
HOA
0%
$0
Property Management
10%
$364
CapEx
5%
$182
Vacancy
6%
$218
Maintenance
5%
$182
Other
0%
$0