Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.73% first-year return on $161k initial cash invested.
-17.73%
Cash On Cash
3.13%
Cap Rate
0.48
DSCR
$3,331
Rent
-$2,374
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,331 income − $5,705 expenses = $2,374 out of pocket
Investment Breakdown
|
Purchase Price
$765k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$153k
Closing costs
1%
$7,652
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,331
Total Expenses
$5,705
Mortgage P&I
126%
$4,205
Property Taxes
11%
$357
Home Insurance
8%
$276
HOA
0%
$0
Property Management
10%
$333
CapEx
5%
$167
Vacancy
6%
$200
Maintenance
5%
$167
Other
0%
$0