Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.07% first-year return on $162k initial cash invested.
-11.07%
Cash On Cash
3.84%
Cap Rate
0.66
DSCR
$4,127
Rent
-$1,493
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%
$7,705
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,127
Total Expenses
$5,620
Mortgage P&I
91%
$3,753
Property Taxes
12%
$480
Home Insurance
7%
$285
HOA
1%
$29
Property Management
10%
$413
CapEx
5%
$206
Vacancy
6%
$248
Maintenance
5%
$206
Other
0%
$0