Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.93% first-year return on $162k initial cash invested.
-11.93%
Cash On Cash
4.04%
Cap Rate
0.66
DSCR
$4,929
Rent
-$1,613
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,929 income − $6,542 expenses = $1,613 out of pocket
Investment Breakdown
|
Purchase Price
$773k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$155k
Closing costs
1%
$7,728
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,929
Total Expenses
$6,542
Mortgage P&I
81%
$3,971
Property Taxes
20%
$972
Home Insurance
6%
$280
HOA
1%
$38
Property Management
10%
$493
CapEx
5%
$246
Vacancy
6%
$296
Maintenance
5%
$246
Other
0%
$0