Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.93% first-year return on $163k initial cash invested.
-20.93%
Cash On Cash
1.81%
Cap Rate
0.3
DSCR
$3,474
Rent
-$2,838
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$775k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$155k
Closing costs
1%
$7,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,474
Total Expenses
$6,312
Mortgage P&I
110%
$3,831
Property Taxes
34%
$1,186
Home Insurance
8%
$271
HOA
3%
$121
Property Management
10%
$347
CapEx
5%
$174
Vacancy
6%
$208
Maintenance
5%
$174
Other
0%
$0