Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.38% first-year return on $164k initial cash invested.
-9.38%
Cash On Cash
4.22%
Cap Rate
0.72
DSCR
$4,365
Rent
-$1,284
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$782k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$156k
Closing costs
1%
$7,822
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,365
Total Expenses
$5,649
Mortgage P&I
87%
$3,818
Property Taxes
10%
$417
Home Insurance
6%
$280
HOA
0%
$0
Property Management
10%
$436
CapEx
5%
$218
Vacancy
6%
$262
Maintenance
5%
$218
Other
0%
$0