Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.94% first-year return on $161k initial cash invested.
-20.94%
Cash On Cash
1.85%
Cap Rate
0.31
DSCR
$2,619
Rent
-$2,810
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,619 income − $5,429 expenses = $2,810 out of pocket
Investment Breakdown
|
Purchase Price
$767k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$153k
Closing costs
1%
$7,667
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,619
Total Expenses
$5,429
Mortgage P&I
147%
$3,858
Property Taxes
24%
$617
Home Insurance
10%
$273
HOA
0%
$0
Property Management
10%
$262
CapEx
5%
$131
Vacancy
6%
$157
Maintenance
5%
$131
Other
0%
$0