Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.91% first-year return on $162k initial cash invested.
-13.91%
Cash On Cash
3.5%
Cap Rate
0.57
DSCR
$4,062
Rent
-$1,875
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,062 income − $5,937 expenses = $1,875 out of pocket
Investment Breakdown
|
Purchase Price
$771k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$154k
Closing costs
1%
$7,705
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,062
Total Expenses
$5,937
Mortgage P&I
96%
$3,917
Property Taxes
17%
$693
Home Insurance
7%
$271
HOA
0%
$0
Property Management
10%
$406
CapEx
5%
$203
Vacancy
6%
$244
Maintenance
5%
$203
Other
0%
$0