Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.15% first-year return on $161k initial cash invested.
-2.15%
Cash On Cash
5.82%
Cap Rate
1
DSCR
$5,428
Rent
-$288
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$767k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$153k
Closing costs
1%
$7,670
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,428
Total Expenses
$5,716
Mortgage P&I
69%
$3,740
Property Taxes
5%
$287
Home Insurance
5%
$278
HOA
0%
$0
Property Management
10%
$543
CapEx
5%
$271
Vacancy
6%
$326
Maintenance
5%
$271
Other
0%
$0