Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.29% first-year return on $161k initial cash invested.
-15.29%
Cash On Cash
3.32%
Cap Rate
0.53
DSCR
$3,941
Rent
-$2,051
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,941 income − $5,992 expenses = $2,051 out of pocket
Investment Breakdown
|
Purchase Price
$766k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$153k
Closing costs
1%
$7,664
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,941
Total Expenses
$5,992
Mortgage P&I
101%
$3,977
Property Taxes
18%
$707
Home Insurance
7%
$284
HOA
0%
$0
Property Management
10%
$394
CapEx
5%
$197
Vacancy
6%
$236
Maintenance
5%
$197
Other
0%
$0