Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.2% first-year return on $162k initial cash invested.
-18.2%
Cash On Cash
2.63%
Cap Rate
0.43
DSCR
$4,433
Rent
-$2,457
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,433 income − $6,890 expenses = $2,457 out of pocket
Investment Breakdown
|
Purchase Price
$772k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$154k
Closing costs
1%
$7,715
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,433
Total Expenses
$6,890
Mortgage P&I
89%
$3,925
Property Taxes
34%
$1,522
Home Insurance
6%
$280
HOA
0%
$10
Property Management
10%
$443
CapEx
5%
$222
Vacancy
6%
$266
Maintenance
5%
$222
Other
0%
$0