Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.57% first-year return on $163k initial cash invested.
-14.57%
Cash On Cash
3.17%
Cap Rate
0.54
DSCR
$4,157
Rent
-$1,975
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%
$7,745
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,157
Total Expenses
$6,132
Mortgage P&I
92%
$3,812
Property Taxes
23%
$969
Home Insurance
7%
$270
HOA
0%
$0
Property Management
10%
$416
CapEx
5%
$208
Vacancy
6%
$249
Maintenance
5%
$208
Other
0%
$0