Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.28% first-year return on $161k initial cash invested.
-16.28%
Cash On Cash
2.93%
Cap Rate
0.48
DSCR
$3,138
Rent
-$2,180
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,138 income − $5,318 expenses = $2,180 out of pocket
Investment Breakdown
|
Purchase Price
$765k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$153k
Closing costs
1%
$7,654
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,138
Total Expenses
$5,318
Mortgage P&I
124%
$3,890
Property Taxes
11%
$334
Home Insurance
9%
$278
HOA
0%
$0
Property Management
10%
$314
CapEx
5%
$157
Vacancy
6%
$188
Maintenance
5%
$157
Other
0%
$0