Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.42% first-year return on $162k initial cash invested.
-21.42%
Cash On Cash
1.55%
Cap Rate
0.27
DSCR
$2,748
Rent
-$2,899
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$773k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$155k
Closing costs
1%
$7,734
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,748
Total Expenses
$5,647
Mortgage P&I
137%
$3,758
Property Taxes
32%
$881
Home Insurance
11%
$294
HOA
0%
$0
Property Management
10%
$275
CapEx
5%
$137
Vacancy
6%
$165
Maintenance
5%
$137
Other
0%
$0