Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.26% first-year return on $162k initial cash invested.
-16.26%
Cash On Cash
2.91%
Cap Rate
0.48
DSCR
$2,896
Rent
-$2,189
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,896 income − $5,085 expenses = $2,189 out of pocket
Investment Breakdown
|
Purchase Price
$769k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$154k
Closing costs
1%
$7,694
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,896
Total Expenses
$5,085
Mortgage P&I
135%
$3,908
Property Taxes
5%
$143
Home Insurance
10%
$280
HOA
0%
$0
Property Management
10%
$290
CapEx
5%
$145
Vacancy
6%
$174
Maintenance
5%
$145
Other
0%
$0