Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.39% first-year return on $162k initial cash invested.
-17.39%
Cash On Cash
3.12%
Cap Rate
0.48
DSCR
$3,814
Rent
-$2,347
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,814 income − $6,161 expenses = $2,347 out of pocket
Investment Breakdown
|
Purchase Price
$771k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$154k
Closing costs
1%
$7,714
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,814
Total Expenses
$6,161
Mortgage P&I
109%
$4,162
Property Taxes
19%
$734
Home Insurance
7%
$273
HOA
0%
$0
Property Management
10%
$381
CapEx
5%
$191
Vacancy
6%
$229
Maintenance
5%
$191
Other
0%
$0