Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.28% first-year return on $161k initial cash invested.
-13.28%
Cash On Cash
3.69%
Cap Rate
0.6
DSCR
$4,486
Rent
-$1,779
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,486 income − $6,265 expenses = $1,779 out of pocket
Investment Breakdown
|
Purchase Price
$766k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$153k
Closing costs
1%
$7,655
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,486
Total Expenses
$6,265
Mortgage P&I
87%
$3,907
Property Taxes
16%
$736
Home Insurance
6%
$271
HOA
4%
$185
Property Management
10%
$449
CapEx
5%
$224
Vacancy
6%
$269
Maintenance
5%
$224
Other
0%
$0