Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.75% first-year return on $162k initial cash invested.
-19.75%
Cash On Cash
2.08%
Cap Rate
0.35
DSCR
$2,749
Rent
-$2,666
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,749 income − $5,415 expenses = $2,666 out of pocket
Investment Breakdown
|
Purchase Price
$771k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$154k
Closing costs
1%
$7,714
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,749
Total Expenses
$5,415
Mortgage P&I
141%
$3,867
Property Taxes
20%
$555
Home Insurance
10%
$279
HOA
0%
$0
Property Management
10%
$275
CapEx
5%
$137
Vacancy
6%
$165
Maintenance
5%
$137
Other
0%
$0