Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.94% first-year return on $161k initial cash invested.
-24.94%
Cash On Cash
0.81%
Cap Rate
0.14
DSCR
$3,162
Rent
-$3,345
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$766k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$153k
Closing costs
1%
$7,663
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,162
Total Expenses
$6,507
Mortgage P&I
117%
$3,705
Property Taxes
48%
$1,527
Home Insurance
14%
$453
HOA
0%
$0
Property Management
10%
$316
CapEx
5%
$158
Vacancy
6%
$190
Maintenance
5%
$158
Other
0%
$0