Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.1% first-year return on $162k initial cash invested.
-14.1%
Cash On Cash
3.22%
Cap Rate
0.55
DSCR
$3,761
Rent
-$1,900
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$770k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$154k
Closing costs
1%
$7,698
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,761
Total Expenses
$5,661
Mortgage P&I
100%
$3,776
Property Taxes
17%
$624
Home Insurance
7%
$273
HOA
0%
$10
Property Management
10%
$376
CapEx
5%
$188
Vacancy
6%
$226
Maintenance
5%
$188
Other
0%
$0