Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.9% first-year return on $161k initial cash invested.
-13.9%
Cash On Cash
3.6%
Cap Rate
0.58
DSCR
$4,527
Rent
-$1,861
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,527 income − $6,388 expenses = $1,861 out of pocket
Investment Breakdown
|
Purchase Price
$765k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$153k
Closing costs
1%
$7,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,527
Total Expenses
$6,388
Mortgage P&I
87%
$3,930
Property Taxes
16%
$706
Home Insurance
6%
$273
HOA
7%
$302
Property Management
10%
$453
CapEx
5%
$226
Vacancy
6%
$272
Maintenance
5%
$226
Other
0%
$0