Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.79% first-year return on $162k initial cash invested.
-19.79%
Cash On Cash
2.09%
Cap Rate
0.34
DSCR
$2,409
Rent
-$2,670
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,409 income − $5,079 expenses = $2,670 out of pocket
Investment Breakdown
|
Purchase Price
$771k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$154k
Closing costs
1%
$7,710
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,409
Total Expenses
$5,079
Mortgage P&I
161%
$3,890
Property Taxes
11%
$274
Home Insurance
12%
$289
HOA
0%
$0
Property Management
10%
$241
CapEx
5%
$120
Vacancy
6%
$145
Maintenance
5%
$120
Other
0%
$0