Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.59% first-year return on $162k initial cash invested.
-23.59%
Cash On Cash
1.38%
Cap Rate
0.23
DSCR
$2,526
Rent
-$3,180
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,526 income − $5,706 expenses = $3,180 out of pocket
Investment Breakdown
|
Purchase Price
$770k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$154k
Closing costs
1%
$7,703
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,526
Total Expenses
$5,706
Mortgage P&I
156%
$3,941
Property Taxes
33%
$829
Home Insurance
11%
$279
HOA
0%
$0
Property Management
10%
$253
CapEx
5%
$126
Vacancy
6%
$152
Maintenance
5%
$126
Other
0%
$0