Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.87% first-year return on $162k initial cash invested.
-11.87%
Cash On Cash
3.66%
Cap Rate
0.63
DSCR
$4,089
Rent
-$1,600
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$771k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$154k
Closing costs
1%
$7,705
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,089
Total Expenses
$5,689
Mortgage P&I
92%
$3,745
Property Taxes
15%
$602
Home Insurance
7%
$280
HOA
0%
$0
Property Management
10%
$409
CapEx
5%
$204
Vacancy
6%
$245
Maintenance
5%
$204
Other
0%
$0