Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.91% first-year return on $161k initial cash invested.
-16.91%
Cash On Cash
2.66%
Cap Rate
0.45
DSCR
$3,465
Rent
-$2,273
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$154k
Closing costs
1%
$7,683
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,465
Total Expenses
$5,738
Mortgage P&I
110%
$3,802
Property Taxes
22%
$768
Home Insurance
8%
$268
HOA
0%
$0
Property Management
10%
$346
CapEx
5%
$173
Vacancy
6%
$208
Maintenance
5%
$173
Other
0%
$0