Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.05% first-year return on $161k initial cash invested.
-23.05%
Cash On Cash
1.1%
Cap Rate
0.19
DSCR
$2,083
Rent
-$3,102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$769k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$154k
Closing costs
1%
$7,690
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,083
Total Expenses
$5,185
Mortgage P&I
178%
$3,702
Property Taxes
32%
$673
Home Insurance
13%
$269
HOA
0%
$0
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0