Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21% first-year return on $161k initial cash invested.
-21%
Cash On Cash
1.88%
Cap Rate
0.31
DSCR
$2,531
Rent
-$2,822
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,531 income − $5,353 expenses = $2,822 out of pocket
Investment Breakdown
|
Purchase Price
$768k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$154k
Closing costs
1%
$7,678
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,531
Total Expenses
$5,353
Mortgage P&I
154%
$3,899
Property Taxes
19%
$490
Home Insurance
11%
$280
HOA
1%
$25
Property Management
10%
$253
CapEx
5%
$127
Vacancy
6%
$152
Maintenance
5%
$127
Other
0%
$0