Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.33% first-year return on $163k initial cash invested.
-21.33%
Cash On Cash
1.39%
Cap Rate
0.24
DSCR
$2,123
Rent
-$2,889
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$774k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$155k
Closing costs
1%
$7,740
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,123
Total Expenses
$5,012
Mortgage P&I
173%
$3,681
Property Taxes
24%
$500
Home Insurance
13%
$280
HOA
0%
$0
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0