Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.14% first-year return on $162k initial cash invested.
-14.14%
Cash On Cash
3.18%
Cap Rate
0.54
DSCR
$3,669
Rent
-$1,908
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$154k
Closing costs
1%
$7,708
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,669
Total Expenses
$5,577
Mortgage P&I
103%
$3,768
Property Taxes
15%
$559
Home Insurance
8%
$297
HOA
0%
$0
Property Management
10%
$367
CapEx
5%
$183
Vacancy
6%
$220
Maintenance
5%
$183
Other
0%
$0