Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.41% first-year return on $164k initial cash invested.
-14.41%
Cash On Cash
3.13%
Cap Rate
0.53
DSCR
$3,674
Rent
-$1,965
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$779k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$156k
Closing costs
1%
$7,791
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,674
Total Expenses
$5,639
Mortgage P&I
104%
$3,815
Property Taxes
16%
$584
Home Insurance
8%
$285
HOA
0%
$0
Property Management
10%
$367
CapEx
5%
$184
Vacancy
6%
$220
Maintenance
5%
$184
Other
0%
$0