Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.87% first-year return on $161k initial cash invested.
-13.87%
Cash On Cash
4.26%
Cap Rate
0.63
DSCR
$4,730
Rent
-$1,861
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,730 income − $6,591 expenses = $1,861 out of pocket
Investment Breakdown
|
Purchase Price
$767k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$153k
Closing costs
1%
$7,665
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,730
Total Expenses
$6,591
Mortgage P&I
92%
$4,344
Property Taxes
16%
$749
Home Insurance
6%
$269
HOA
0%
$0
Property Management
10%
$473
CapEx
5%
$236
Vacancy
6%
$284
Maintenance
5%
$236
Other
0%
$0