Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.27% first-year return on $161k initial cash invested.
-18.27%
Cash On Cash
2.51%
Cap Rate
0.41
DSCR
$3,227
Rent
-$2,450
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,227 income − $5,677 expenses = $2,450 out of pocket
Investment Breakdown
|
Purchase Price
$766k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$153k
Closing costs
1%
$7,663
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,227
Total Expenses
$5,677
Mortgage P&I
121%
$3,891
Property Taxes
21%
$662
Home Insurance
9%
$285
HOA
0%
$0
Property Management
10%
$323
CapEx
5%
$161
Vacancy
6%
$194
Maintenance
5%
$161
Other
0%
$0