Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.03% first-year return on $162k initial cash invested.
-12.03%
Cash On Cash
3.85%
Cap Rate
0.64
DSCR
$4,035
Rent
-$1,620
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,035 income − $5,655 expenses = $1,620 out of pocket
Investment Breakdown
|
Purchase Price
$770k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$154k
Closing costs
1%
$7,698
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,035
Total Expenses
$5,655
Mortgage P&I
96%
$3,886
Property Taxes
11%
$439
Home Insurance
7%
$280
HOA
0%
$0
Property Management
10%
$404
CapEx
5%
$202
Vacancy
6%
$242
Maintenance
5%
$202
Other
0%
$0