Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.33% first-year return on $162k initial cash invested.
-17.33%
Cash On Cash
2.7%
Cap Rate
0.45
DSCR
$4,515
Rent
-$2,335
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,515 income − $6,850 expenses = $2,335 out of pocket
Investment Breakdown
|
Purchase Price
$770k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$154k
Closing costs
1%
$7,699
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,515
Total Expenses
$6,850
Mortgage P&I
85%
$3,843
Property Taxes
27%
$1,231
Home Insurance
6%
$276
HOA
7%
$325
Property Management
10%
$452
CapEx
5%
$226
Vacancy
6%
$271
Maintenance
5%
$226
Other
0%
$0