Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.15% first-year return on $161k initial cash invested.
-15.15%
Cash On Cash
3.18%
Cap Rate
0.52
DSCR
$3,871
Rent
-$2,029
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,871 income − $5,900 expenses = $2,029 out of pocket
Investment Breakdown
|
Purchase Price
$766k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$153k
Closing costs
1%
$7,655
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,871
Total Expenses
$5,900
Mortgage P&I
100%
$3,861
Property Taxes
20%
$770
Home Insurance
7%
$262
HOA
0%
$0
Property Management
10%
$387
CapEx
5%
$194
Vacancy
6%
$232
Maintenance
5%
$194
Other
0%
$0