Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.06% first-year return on $162k initial cash invested.
-14.06%
Cash On Cash
3.33%
Cap Rate
0.56
DSCR
$3,725
Rent
-$1,896
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,725 income − $5,621 expenses = $1,896 out of pocket
Investment Breakdown
|
Purchase Price
$771k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$154k
Closing costs
1%
$7,706
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,725
Total Expenses
$5,621
Mortgage P&I
103%
$3,848
Property Taxes
14%
$534
Home Insurance
7%
$271
HOA
0%
$0
Property Management
10%
$372
CapEx
5%
$186
Vacancy
6%
$224
Maintenance
5%
$186
Other
0%
$0