Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.03% first-year return on $162k initial cash invested.
-14.03%
Cash On Cash
3.26%
Cap Rate
0.55
DSCR
$4,018
Rent
-$1,892
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,018 income − $5,910 expenses = $1,892 out of pocket
Investment Breakdown
|
Purchase Price
$771k
Downpayment
20.0%
Interest Rate
6.2%
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
$4,018
Total Expenses
$5,910
Mortgage P&I
94%
$3,787
Property Taxes
20%
$803
Home Insurance
7%
$275
HOA
0%
$0
Property Management
10%
$402
CapEx
5%
$201
Vacancy
6%
$241
Maintenance
5%
$201
Other
0%
$0