Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.16% first-year return on $161k initial cash invested.
-18.16%
Cash On Cash
2.53%
Cap Rate
0.42
DSCR
$3,493
Rent
-$2,436
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,493 income − $5,929 expenses = $2,436 out of pocket
Investment Breakdown
|
Purchase Price
$767k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$153k
Closing costs
1%
$7,665
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,493
Total Expenses
$5,929
Mortgage P&I
111%
$3,880
Property Taxes
19%
$658
Home Insurance
8%
$262
HOA
6%
$220
Property Management
10%
$349
CapEx
5%
$175
Vacancy
6%
$210
Maintenance
5%
$175
Other
0%
$0