Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.28% first-year return on $161k initial cash invested.
-21.28%
Cash On Cash
1.92%
Cap Rate
0.31
DSCR
$2,679
Rent
-$2,862
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,679 income − $5,541 expenses = $2,862 out of pocket
Investment Breakdown
|
Purchase Price
$769k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$154k
Closing costs
1%
$7,686
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,679
Total Expenses
$5,541
Mortgage P&I
148%
$3,955
Property Taxes
11%
$286
Home Insurance
10%
$280
HOA
12%
$323
Property Management
10%
$268
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0