Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.13% first-year return on $162k initial cash invested.
-10.13%
Cash On Cash
4.13%
Cap Rate
0.69
DSCR
$3,953
Rent
-$1,367
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$154k
Closing costs
1%
$7,711
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,953
Total Expenses
$5,320
Mortgage P&I
97%
$3,823
Property Taxes
5%
$207
Home Insurance
7%
$262
HOA
0%
$0
Property Management
10%
$395
CapEx
5%
$198
Vacancy
6%
$237
Maintenance
5%
$198
Other
0%
$0