Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.8% first-year return on $161k initial cash invested.
-18.8%
Cash On Cash
2.27%
Cap Rate
0.38
DSCR
$3,341
Rent
-$2,524
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$767k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$153k
Closing costs
1%
$7,670
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,341
Total Expenses
$5,865
Mortgage P&I
114%
$3,808
Property Taxes
27%
$913
Home Insurance
8%
$276
HOA
0%
$0
Property Management
10%
$334
CapEx
5%
$167
Vacancy
6%
$200
Maintenance
5%
$167
Other
0%
$0