Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.75% first-year return on $161k initial cash invested.
-13.75%
Cash On Cash
3.42%
Cap Rate
0.57
DSCR
$3,765
Rent
-$1,843
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,765 income − $5,608 expenses = $1,843 out of pocket
Investment Breakdown
|
Purchase Price
$766k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$153k
Closing costs
1%
$7,662
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,765
Total Expenses
$5,608
Mortgage P&I
102%
$3,839
Property Taxes
13%
$503
Home Insurance
7%
$271
HOA
0%
$17
Property Management
10%
$376
CapEx
5%
$188
Vacancy
6%
$226
Maintenance
5%
$188
Other
0%
$0