Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.33% first-year return on $162k initial cash invested.
-21.33%
Cash On Cash
1.84%
Cap Rate
0.3
DSCR
$2,967
Rent
-$2,873
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$770k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$154k
Closing costs
1%
$7,695
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,967
Total Expenses
$5,840
Mortgage P&I
132%
$3,902
Property Taxes
25%
$733
Home Insurance
9%
$280
HOA
5%
$154
Property Management
10%
$297
CapEx
5%
$148
Vacancy
6%
$178
Maintenance
5%
$148
Other
0%
$0