Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.8% first-year return on $162k initial cash invested.
-9.8%
Cash On Cash
4.27%
Cap Rate
0.72
DSCR
$4,886
Rent
-$1,321
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
6.3%
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
$4,886
Total Expenses
$6,207
Mortgage P&I
78%
$3,817
Property Taxes
10%
$487
Home Insurance
6%
$285
HOA
7%
$348
Property Management
10%
$489
CapEx
5%
$244
Vacancy
6%
$293
Maintenance
5%
$244
Other
0%
$0