Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.82% first-year return on $162k initial cash invested.
-16.82%
Cash On Cash
2.81%
Cap Rate
0.46
DSCR
$3,051
Rent
-$2,269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,051 income − $5,320 expenses = $2,269 out of pocket
Investment Breakdown
|
Purchase Price
$771k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$154k
Closing costs
1%
$7,709
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,051
Total Expenses
$5,320
Mortgage P&I
129%
$3,923
Property Taxes
11%
$349
Home Insurance
8%
$254
HOA
0%
$0
Property Management
10%
$305
CapEx
5%
$153
Vacancy
6%
$183
Maintenance
5%
$153
Other
0%
$0