Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.69% first-year return on $161k initial cash invested.
-7.69%
Cash On Cash
4.68%
Cap Rate
0.79
DSCR
$4,360
Rent
-$1,033
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,360 income − $5,393 expenses = $1,033 out of pocket
Investment Breakdown
|
Purchase Price
$768k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$154k
Closing costs
1%
$7,680
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,360
Total Expenses
$5,393
Mortgage P&I
87%
$3,808
Property Taxes
4%
$171
Home Insurance
6%
$280
HOA
0%
$0
Property Management
10%
$436
CapEx
5%
$218
Vacancy
6%
$262
Maintenance
5%
$218
Other
0%
$0