Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.26% first-year return on $161k initial cash invested.
-15.26%
Cash On Cash
3.13%
Cap Rate
0.52
DSCR
$3,304
Rent
-$2,042
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,304 income − $5,346 expenses = $2,042 out of pocket
Investment Breakdown
|
Purchase Price
$765k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$153k
Closing costs
1%
$7,645
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,304
Total Expenses
$5,346
Mortgage P&I
117%
$3,874
Property Taxes
10%
$333
Home Insurance
8%
$275
HOA
0%
$6
Property Management
10%
$330
CapEx
5%
$165
Vacancy
6%
$198
Maintenance
5%
$165
Other
0%
$0