Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.88% first-year return on $161k initial cash invested.
-18.88%
Cash On Cash
2.84%
Cap Rate
0.44
DSCR
$3,589
Rent
-$2,534
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,589 income − $6,123 expenses = $2,534 out of pocket
Investment Breakdown
|
Purchase Price
$767k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$153k
Closing costs
1%
$7,671
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,589
Total Expenses
$6,123
Mortgage P&I
116%
$4,172
Property Taxes
21%
$750
Home Insurance
8%
$269
HOA
0%
$0
Property Management
10%
$359
CapEx
5%
$179
Vacancy
6%
$215
Maintenance
5%
$179
Other
0%
$0