Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.63% first-year return on $163k initial cash invested.
-18.63%
Cash On Cash
2.29%
Cap Rate
0.39
DSCR
$4,044
Rent
-$2,533
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$777k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$155k
Closing costs
1%
$7,770
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,044
Total Expenses
$6,577
Mortgage P&I
94%
$3,816
Property Taxes
24%
$980
Home Insurance
7%
$275
HOA
11%
$455
Property Management
10%
$404
CapEx
5%
$202
Vacancy
6%
$243
Maintenance
5%
$202
Other
0%
$0