Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.87% first-year return on $161k initial cash invested.
-14.87%
Cash On Cash
3.3%
Cap Rate
0.54
DSCR
$3,341
Rent
-$2,000
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,341 income − $5,341 expenses = $2,000 out of pocket
Investment Breakdown
|
Purchase Price
$769k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$154k
Closing costs
1%
$7,685
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,341
Total Expenses
$5,341
Mortgage P&I
118%
$3,947
Property Taxes
7%
$225
Home Insurance
8%
$276
HOA
1%
$25
Property Management
10%
$334
CapEx
5%
$167
Vacancy
6%
$200
Maintenance
5%
$167
Other
0%
$0