Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.2% first-year return on $161k initial cash invested.
-20.2%
Cash On Cash
2.15%
Cap Rate
0.35
DSCR
$3,110
Rent
-$2,713
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,110 income − $5,823 expenses = $2,713 out of pocket
Investment Breakdown
|
Purchase Price
$768k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$154k
Closing costs
1%
$7,675
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,110
Total Expenses
$5,823
Mortgage P&I
126%
$3,930
Property Taxes
26%
$821
Home Insurance
8%
$262
HOA
0%
$0
Property Management
10%
$311
CapEx
5%
$156
Vacancy
6%
$187
Maintenance
5%
$156
Other
0%
$0