Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.41% first-year return on $164k initial cash invested.
-9.41%
Cash On Cash
4.27%
Cap Rate
0.72
DSCR
$4,624
Rent
-$1,288
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$782k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$156k
Closing costs
1%
$7,821
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,624
Total Expenses
$5,912
Mortgage P&I
83%
$3,837
Property Taxes
13%
$594
Home Insurance
6%
$280
HOA
0%
$0
Property Management
10%
$462
CapEx
5%
$231
Vacancy
6%
$277
Maintenance
5%
$231
Other
0%
$0