Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.87% first-year return on $162k initial cash invested.
-15.87%
Cash On Cash
2.83%
Cap Rate
0.48
DSCR
$3,311
Rent
-$2,138
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$154k
Closing costs
1%
$7,699
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,311
Total Expenses
$5,449
Mortgage P&I
114%
$3,790
Property Taxes
16%
$524
Home Insurance
8%
$273
HOA
0%
$0
Property Management
10%
$331
CapEx
5%
$166
Vacancy
6%
$199
Maintenance
5%
$166
Other
0%
$0