Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.39% first-year return on $161k initial cash invested.
-10.39%
Cash On Cash
4.08%
Cap Rate
0.69
DSCR
$4,368
Rent
-$1,398
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,368 income − $5,766 expenses = $1,398 out of pocket
Investment Breakdown
|
Purchase Price
$769k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$154k
Closing costs
1%
$7,690
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,368
Total Expenses
$5,766
Mortgage P&I
87%
$3,797
Property Taxes
13%
$565
Home Insurance
6%
$269
HOA
0%
$0
Property Management
10%
$437
CapEx
5%
$218
Vacancy
6%
$262
Maintenance
5%
$218
Other
0%
$0