Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.08% first-year return on $165k initial cash invested.
-22.08%
Cash On Cash
1.37%
Cap Rate
0.24
DSCR
$2,499
Rent
-$3,033
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$785k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$157k
Closing costs
1%
$7,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,499
Total Expenses
$5,532
Mortgage P&I
152%
$3,802
Property Taxes
32%
$805
Home Insurance
11%
$275
HOA
0%
$0
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0