Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.06% first-year return on $164k initial cash invested.
-11.06%
Cash On Cash
4%
Cap Rate
0.67
DSCR
$4,712
Rent
-$1,514
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$156k
Closing costs
1%
$7,824
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,712
Total Expenses
$6,226
Mortgage P&I
83%
$3,888
Property Taxes
14%
$657
Home Insurance
10%
$455
HOA
0%
$0
Property Management
10%
$471
CapEx
5%
$236
Vacancy
6%
$283
Maintenance
5%
$236
Other
0%
$0