Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.4% first-year return on $161k initial cash invested.
-17.4%
Cash On Cash
2.53%
Cap Rate
0.43
DSCR
$3,093
Rent
-$2,341
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,093 income − $5,434 expenses = $2,341 out of pocket
Investment Breakdown
|
Purchase Price
$769k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$154k
Closing costs
1%
$7,690
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,093
Total Expenses
$5,434
Mortgage P&I
123%
$3,805
Property Taxes
18%
$555
Home Insurance
9%
$269
HOA
0%
$0
Property Management
10%
$309
CapEx
5%
$155
Vacancy
6%
$186
Maintenance
5%
$155
Other
0%
$0