Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.78% first-year return on $164k initial cash invested.
-11.78%
Cash On Cash
3.68%
Cap Rate
0.63
DSCR
$4,124
Rent
-$1,606
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$779k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$156k
Closing costs
1%
$7,789
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,124
Total Expenses
$5,730
Mortgage P&I
92%
$3,787
Property Taxes
9%
$389
Home Insurance
7%
$273
HOA
5%
$210
Property Management
10%
$412
CapEx
5%
$206
Vacancy
6%
$247
Maintenance
5%
$206
Other
0%
$0