Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.95% first-year return on $161k initial cash invested.
-20.95%
Cash On Cash
1.7%
Cap Rate
0.29
DSCR
$2,879
Rent
-$2,813
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,879 income − $5,692 expenses = $2,813 out of pocket
Investment Breakdown
|
Purchase Price
$767k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$153k
Closing costs
1%
$7,673
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,879
Total Expenses
$5,692
Mortgage P&I
131%
$3,758
Property Taxes
25%
$717
Home Insurance
10%
$276
HOA
7%
$192
Property Management
10%
$288
CapEx
5%
$144
Vacancy
6%
$173
Maintenance
5%
$144
Other
0%
$0