Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.46% first-year return on $162k initial cash invested.
-25.46%
Cash On Cash
1.61%
Cap Rate
0.24
DSCR
$2,077
Rent
-$3,430
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,077 income − $5,507 expenses = $3,430 out of pocket
Investment Breakdown
|
Purchase Price
$770k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$154k
Closing costs
1%
$7,699
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,077
Total Expenses
$5,507
Mortgage P&I
210%
$4,356
Property Taxes
16%
$340
Home Insurance
13%
$270
HOA
0%
$0
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0