Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.76% first-year return on $161k initial cash invested.
-21.76%
Cash On Cash
1.66%
Cap Rate
0.28
DSCR
$2,862
Rent
-$2,913
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,862 income − $5,775 expenses = $2,913 out of pocket
Investment Breakdown
|
Purchase Price
$765k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$153k
Closing costs
1%
$7,649
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,862
Total Expenses
$5,775
Mortgage P&I
134%
$3,831
Property Taxes
32%
$915
Home Insurance
9%
$268
HOA
1%
$17
Property Management
10%
$286
CapEx
5%
$143
Vacancy
6%
$172
Maintenance
5%
$143
Other
0%
$0