Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.24% first-year return on $164k initial cash invested.
-12.24%
Cash On Cash
3.54%
Cap Rate
0.62
DSCR
$4,784
Rent
-$1,671
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
$4,784
Total Expenses
$6,455
Mortgage P&I
78%
$3,735
Property Taxes
25%
$1,179
Home Insurance
6%
$298
HOA
0%
$0
Property Management
10%
$478
CapEx
5%
$239
Vacancy
6%
$287
Maintenance
5%
$239
Other
0%
$0