Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.83% first-year return on $162k initial cash invested.
-17.83%
Cash On Cash
2.57%
Cap Rate
0.42
DSCR
$3,112
Rent
-$2,402
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,112 income − $5,514 expenses = $2,402 out of pocket
Investment Breakdown
|
Purchase Price
$770k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$154k
Closing costs
1%
$7,700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,112
Total Expenses
$5,514
Mortgage P&I
125%
$3,896
Property Taxes
17%
$535
Home Insurance
9%
$273
HOA
0%
$0
Property Management
10%
$311
CapEx
5%
$156
Vacancy
6%
$187
Maintenance
5%
$156
Other
0%
$0