Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.22% first-year return on $167k initial cash invested.
-14.22%
Cash On Cash
3.17%
Cap Rate
0.54
DSCR
$3,658
Rent
-$1,974
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$794k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$159k
Closing costs
1%
$7,935
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,658
Total Expenses
$5,632
Mortgage P&I
106%
$3,886
Property Taxes
6%
$234
Home Insurance
8%
$276
HOA
8%
$285
Property Management
10%
$366
CapEx
5%
$183
Vacancy
6%
$219
Maintenance
5%
$183
Other
0%
$0