Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.36% first-year return on $163k initial cash invested.
-22.36%
Cash On Cash
1.43%
Cap Rate
0.24
DSCR
$2,861
Rent
-$3,041
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%
$7,773
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,861
Total Expenses
$5,902
Mortgage P&I
134%
$3,822
Property Taxes
37%
$1,060
Home Insurance
10%
$276
HOA
0%
$0
Property Management
10%
$286
CapEx
5%
$143
Vacancy
6%
$172
Maintenance
5%
$143
Other
0%
$0