Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.86% first-year return on $161k initial cash invested.
-16.86%
Cash On Cash
2.64%
Cap Rate
0.45
DSCR
$3,505
Rent
-$2,256
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$765k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$153k
Closing costs
1%
$7,646
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,505
Total Expenses
$5,761
Mortgage P&I
107%
$3,760
Property Taxes
21%
$751
Home Insurance
8%
$269
HOA
2%
$71
Property Management
10%
$350
CapEx
5%
$175
Vacancy
6%
$210
Maintenance
5%
$175
Other
0%
$0