Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.85% first-year return on $162k initial cash invested.
-13.85%
Cash On Cash
3.14%
Cap Rate
0.54
DSCR
$3,620
Rent
-$1,865
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$769k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$154k
Closing costs
1%
$7,693
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,620
Total Expenses
$5,485
Mortgage P&I
102%
$3,697
Property Taxes
11%
$410
Home Insurance
8%
$276
HOA
4%
$161
Property Management
10%
$362
CapEx
5%
$181
Vacancy
6%
$217
Maintenance
5%
$181
Other
0%
$0