Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.43% first-year return on $163k initial cash invested.
-9.43%
Cash On Cash
4.14%
Cap Rate
0.71
DSCR
$3,998
Rent
-$1,278
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$774k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$155k
Closing costs
1%
$7,741
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,998
Total Expenses
$5,276
Mortgage P&I
94%
$3,746
Property Taxes
5%
$212
Home Insurance
7%
$278
HOA
0%
$0
Property Management
10%
$400
CapEx
5%
$200
Vacancy
6%
$240
Maintenance
5%
$200
Other
0%
$0