Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.75% first-year return on $161k initial cash invested.
-11.75%
Cash On Cash
3.57%
Cap Rate
0.62
DSCR
$3,383
Rent
-$1,577
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
6.0%
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
$3,383
Total Expenses
$4,960
Mortgage P&I
109%
$3,691
Property Taxes
4%
$122
Home Insurance
8%
$268
HOA
0%
$0
Property Management
10%
$338
CapEx
5%
$169
Vacancy
6%
$203
Maintenance
5%
$169
Other
0%
$0