Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.79% first-year return on $163k initial cash invested.
-15.79%
Cash On Cash
2.82%
Cap Rate
0.48
DSCR
$3,648
Rent
-$2,139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$774k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$155k
Closing costs
1%
$7,740
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,648
Total Expenses
$5,787
Mortgage P&I
104%
$3,778
Property Taxes
20%
$724
Home Insurance
8%
$308
HOA
1%
$29
Property Management
10%
$365
CapEx
5%
$182
Vacancy
6%
$219
Maintenance
5%
$182
Other
0%
$0