Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.31% first-year return on $162k initial cash invested.
-14.31%
Cash On Cash
3.21%
Cap Rate
0.54
DSCR
$3,536
Rent
-$1,931
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,536 income − $5,467 expenses = $1,931 out of pocket
Investment Breakdown
|
Purchase Price
$771k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$154k
Closing costs
1%
$7,710
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,536
Total Expenses
$5,467
Mortgage P&I
108%
$3,815
Property Taxes
13%
$459
Home Insurance
8%
$273
HOA
0%
$0
Property Management
10%
$354
CapEx
5%
$177
Vacancy
6%
$212
Maintenance
5%
$177
Other
0%
$0