Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.62% first-year return on $163k initial cash invested.
-17.62%
Cash On Cash
2.41%
Cap Rate
0.41
DSCR
$3,042
Rent
-$2,390
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$775k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$155k
Closing costs
1%
$7,752
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,042
Total Expenses
$5,432
Mortgage P&I
125%
$3,798
Property Taxes
19%
$568
Home Insurance
9%
$275
HOA
0%
$0
Property Management
10%
$304
CapEx
5%
$152
Vacancy
6%
$183
Maintenance
5%
$152
Other
0%
$0