Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.57% first-year return on $161k initial cash invested.
-15.57%
Cash On Cash
2.93%
Cap Rate
0.5
DSCR
$3,812
Rent
-$2,093
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,812 income − $5,905 expenses = $2,093 out of pocket
Investment Breakdown
|
Purchase Price
$768k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$154k
Closing costs
1%
$7,681
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,812
Total Expenses
$5,905
Mortgage P&I
99%
$3,778
Property Taxes
15%
$555
Home Insurance
7%
$280
HOA
8%
$300
Property Management
10%
$381
CapEx
5%
$191
Vacancy
6%
$229
Maintenance
5%
$191
Other
0%
$0