Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.96% first-year return on $163k initial cash invested.
-12.96%
Cash On Cash
3.53%
Cap Rate
0.59
DSCR
$4,013
Rent
-$1,760
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$776k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$155k
Closing costs
1%
$7,758
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,013
Total Expenses
$5,773
Mortgage P&I
96%
$3,838
Property Taxes
13%
$516
Home Insurance
7%
$282
HOA
2%
$93
Property Management
10%
$401
CapEx
5%
$201
Vacancy
6%
$241
Maintenance
5%
$201
Other
0%
$0