Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.48% first-year return on $161k initial cash invested.
-16.48%
Cash On Cash
2.68%
Cap Rate
0.45
DSCR
$2,846
Rent
-$2,214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,846 income − $5,060 expenses = $2,214 out of pocket
Investment Breakdown
|
Purchase Price
$768k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$154k
Closing costs
1%
$7,675
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,846
Total Expenses
$5,060
Mortgage P&I
133%
$3,787
Property Taxes
8%
$218
Home Insurance
11%
$315
HOA
0%
$0
Property Management
10%
$285
CapEx
5%
$142
Vacancy
6%
$171
Maintenance
5%
$142
Other
0%
$0