Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.12% first-year return on $163k initial cash invested.
-23.12%
Cash On Cash
1.08%
Cap Rate
0.19
DSCR
$3,495
Rent
-$3,140
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
5.8%
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
$3,495
Total Expenses
$6,635
Mortgage P&I
105%
$3,665
Property Taxes
17%
$606
Home Insurance
8%
$280
HOA
34%
$1,174
Property Management
10%
$350
CapEx
5%
$175
Vacancy
6%
$210
Maintenance
5%
$175
Other
0%
$0