Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.63% first-year return on $162k initial cash invested.
-23.63%
Cash On Cash
1.33%
Cap Rate
0.22
DSCR
$2,662
Rent
-$3,182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,662 income − $5,844 expenses = $3,182 out of pocket
Investment Breakdown
|
Purchase Price
$770k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$154k
Closing costs
1%
$7,695
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,662
Total Expenses
$5,844
Mortgage P&I
147%
$3,903
Property Taxes
36%
$965
Home Insurance
11%
$284
HOA
0%
$0
Property Management
10%
$266
CapEx
5%
$133
Vacancy
6%
$160
Maintenance
5%
$133
Other
0%
$0