Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.65% first-year return on $163k initial cash invested.
-12.65%
Cash On Cash
3.69%
Cap Rate
0.61
DSCR
$4,407
Rent
-$1,718
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$776k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$155k
Closing costs
1%
$7,762
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,407
Total Expenses
$6,125
Mortgage P&I
88%
$3,885
Property Taxes
18%
$815
Home Insurance
6%
$280
HOA
0%
$0
Property Management
10%
$441
CapEx
5%
$220
Vacancy
6%
$264
Maintenance
5%
$220
Other
0%
$0