Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.06% first-year return on $162k initial cash invested.
-20.06%
Cash On Cash
1.92%
Cap Rate
0.32
DSCR
$2,521
Rent
-$2,706
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,521 income − $5,227 expenses = $2,706 out of pocket
Investment Breakdown
|
Purchase Price
$771k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$154k
Closing costs
1%
$7,707
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,521
Total Expenses
$5,227
Mortgage P&I
151%
$3,814
Property Taxes
19%
$482
Home Insurance
11%
$276
HOA
0%
$0
Property Management
10%
$252
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0