Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20% first-year return on $161k initial cash invested.
-20%
Cash On Cash
2.15%
Cap Rate
0.35
DSCR
$2,929
Rent
-$2,680
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,929 income − $5,609 expenses = $2,680 out of pocket
Investment Breakdown
|
Purchase Price
$766k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$153k
Closing costs
1%
$7,658
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,929
Total Expenses
$5,609
Mortgage P&I
133%
$3,909
Property Taxes
15%
$432
Home Insurance
10%
$280
HOA
8%
$227
Property Management
10%
$293
CapEx
5%
$146
Vacancy
6%
$176
Maintenance
5%
$146
Other
0%
$0