Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.01% first-year return on $162k initial cash invested.
-20.01%
Cash On Cash
1.83%
Cap Rate
0.32
DSCR
$3,465
Rent
-$2,699
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$771k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$154k
Closing costs
1%
$7,709
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,465
Total Expenses
$6,164
Mortgage P&I
107%
$3,702
Property Taxes
26%
$911
Home Insurance
8%
$271
HOA
11%
$380
Property Management
10%
$346
CapEx
5%
$173
Vacancy
6%
$208
Maintenance
5%
$173
Other
0%
$0