Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.9% first-year return on $162k initial cash invested.
-10.9%
Cash On Cash
3.88%
Cap Rate
0.67
DSCR
$4,502
Rent
-$1,472
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$772k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$154k
Closing costs
1%
$7,716
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,502
Total Expenses
$5,974
Mortgage P&I
83%
$3,744
Property Taxes
18%
$798
Home Insurance
6%
$262
HOA
0%
$0
Property Management
10%
$450
CapEx
5%
$225
Vacancy
6%
$270
Maintenance
5%
$225
Other
0%
$0