Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.02% first-year return on $162k initial cash invested.
-17.02%
Cash On Cash
2.69%
Cap Rate
0.45
DSCR
$3,401
Rent
-$2,292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,401 income − $5,693 expenses = $2,292 out of pocket
Investment Breakdown
|
Purchase Price
$769k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$154k
Closing costs
1%
$7,693
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,401
Total Expenses
$5,693
Mortgage P&I
113%
$3,847
Property Taxes
14%
$486
Home Insurance
7%
$254
HOA
7%
$222
Property Management
10%
$340
CapEx
5%
$170
Vacancy
6%
$204
Maintenance
5%
$170
Other
0%
$0