Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.94% first-year return on $161k initial cash invested.
-11.94%
Cash On Cash
3.55%
Cap Rate
0.61
DSCR
$3,602
Rent
-$1,607
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,602 income − $5,209 expenses = $1,607 out of pocket
Investment Breakdown
|
Purchase Price
$769k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$154k
Closing costs
1%
$7,688
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,602
Total Expenses
$5,209
Mortgage P&I
103%
$3,699
Property Taxes
8%
$299
Home Insurance
8%
$275
HOA
0%
$0
Property Management
10%
$360
CapEx
5%
$180
Vacancy
6%
$216
Maintenance
5%
$180
Other
0%
$0