Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.46% first-year return on $162k initial cash invested.
-17.46%
Cash On Cash
2.46%
Cap Rate
0.42
DSCR
$3,159
Rent
-$2,353
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,159 income − $5,512 expenses = $2,353 out of pocket
Investment Breakdown
|
Purchase Price
$770k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$154k
Closing costs
1%
$7,700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,159
Total Expenses
$5,512
Mortgage P&I
119%
$3,773
Property Taxes
16%
$509
Home Insurance
9%
$275
HOA
4%
$133
Property Management
10%
$316
CapEx
5%
$158
Vacancy
6%
$190
Maintenance
5%
$158
Other
0%
$0