Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.97% first-year return on $162k initial cash invested.
-17.97%
Cash On Cash
2.13%
Cap Rate
0.37
DSCR
$2,535
Rent
-$2,422
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$770k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$154k
Closing costs
1%
$7,701
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,535
Total Expenses
$4,957
Mortgage P&I
144%
$3,659
Property Taxes
14%
$367
Home Insurance
11%
$271
HOA
0%
$0
Property Management
10%
$254
CapEx
5%
$127
Vacancy
6%
$152
Maintenance
5%
$127
Other
0%
$0