Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.68% first-year return on $163k initial cash invested.
-15.68%
Cash On Cash
2.82%
Cap Rate
0.48
DSCR
$3,345
Rent
-$2,126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$775k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$155k
Closing costs
1%
$7,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,345
Total Expenses
$5,471
Mortgage P&I
113%
$3,778
Property Taxes
3%
$88
Home Insurance
8%
$271
HOA
14%
$465
Property Management
10%
$334
CapEx
5%
$167
Vacancy
6%
$201
Maintenance
5%
$167
Other
0%
$0