Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.92% first-year return on $161k initial cash invested.
-11.92%
Cash On Cash
3.54%
Cap Rate
0.62
DSCR
$4,517
Rent
-$1,603
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$768k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$154k
Closing costs
1%
$7,682
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,517
Total Expenses
$6,120
Mortgage P&I
81%
$3,644
Property Taxes
23%
$1,021
Home Insurance
6%
$280
HOA
0%
$0
Property Management
10%
$452
CapEx
5%
$226
Vacancy
6%
$271
Maintenance
5%
$226
Other
0%
$0