Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.4% first-year return on $161k initial cash invested.
-22.4%
Cash On Cash
1.62%
Cap Rate
0.27
DSCR
$3,336
Rent
-$3,008
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,336 income − $6,344 expenses = $3,008 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%
$7,672
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,336
Total Expenses
$6,344
Mortgage P&I
116%
$3,879
Property Taxes
22%
$748
Home Insurance
8%
$280
HOA
17%
$569
Property Management
10%
$334
CapEx
5%
$167
Vacancy
6%
$200
Maintenance
5%
$167
Other
0%
$0