Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.44% first-year return on $161k initial cash invested.
-20.44%
Cash On Cash
2.62%
Cap Rate
0.39
DSCR
$3,328
Rent
-$2,735
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,328 income − $6,063 expenses = $2,735 out of pocket
Investment Breakdown
|
Purchase Price
$765k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$153k
Closing costs
1%
$7,645
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,328
Total Expenses
$6,063
Mortgage P&I
127%
$4,236
Property Taxes
21%
$691
Home Insurance
8%
$271
HOA
0%
$0
Property Management
10%
$333
CapEx
5%
$166
Vacancy
6%
$200
Maintenance
5%
$166
Other
0%
$0