Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.43% first-year return on $161k initial cash invested.
-17.43%
Cash On Cash
3.23%
Cap Rate
0.49
DSCR
$4,121
Rent
-$2,332
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,121 income − $6,453 expenses = $2,332 out of pocket
Investment Breakdown
|
Purchase Price
$764k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$153k
Closing costs
1%
$7,644
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,121
Total Expenses
$6,453
Mortgage P&I
101%
$4,183
Property Taxes
18%
$750
Home Insurance
7%
$269
HOA
4%
$180
Property Management
10%
$412
CapEx
5%
$206
Vacancy
6%
$247
Maintenance
5%
$206
Other
0%
$0