Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.35% first-year return on $161k initial cash invested.
-20.35%
Cash On Cash
1.75%
Cap Rate
0.3
DSCR
$2,521
Rent
-$2,728
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,521 income − $5,249 expenses = $2,728 out of pocket
Investment Breakdown
|
Purchase Price
$766k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$153k
Closing costs
1%
$7,662
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,521
Total Expenses
$5,249
Mortgage P&I
147%
$3,718
Property Taxes
23%
$579
Home Insurance
11%
$280
HOA
1%
$17
Property Management
10%
$252
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0