Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.73% first-year return on $161k initial cash invested.
-13.73%
Cash On Cash
3.51%
Cap Rate
0.58
DSCR
$4,296
Rent
-$1,840
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,296 income − $6,136 expenses = $1,840 out of pocket
Investment Breakdown
|
Purchase Price
$766k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$153k
Closing costs
1%
$7,656
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,296
Total Expenses
$6,136
Mortgage P&I
90%
$3,864
Property Taxes
18%
$778
Home Insurance
6%
$272
HOA
2%
$104
Property Management
10%
$430
CapEx
5%
$215
Vacancy
6%
$258
Maintenance
5%
$215
Other
0%
$0