Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.58% first-year return on $161k initial cash invested.
-17.58%
Cash On Cash
2.39%
Cap Rate
0.41
DSCR
$2,857
Rent
-$2,366
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$769k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$154k
Closing costs
1%
$7,689
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,857
Total Expenses
$5,223
Mortgage P&I
132%
$3,757
Property Taxes
16%
$461
Home Insurance
9%
$262
HOA
0%
$0
Property Management
10%
$286
CapEx
5%
$143
Vacancy
6%
$171
Maintenance
5%
$143
Other
0%
$0