Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.42% first-year return on $161k initial cash invested.
-13.42%
Cash On Cash
3.49%
Cap Rate
0.58
DSCR
$3,609
Rent
-$1,796
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$765k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$153k
Closing costs
1%
$7,648
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,609
Total Expenses
$5,405
Mortgage P&I
106%
$3,839
Property Taxes
10%
$358
Home Insurance
7%
$270
HOA
0%
$0
Property Management
10%
$361
CapEx
5%
$180
Vacancy
6%
$217
Maintenance
5%
$180
Other
0%
$0