Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.4% first-year return on $161k initial cash invested.
-13.4%
Cash On Cash
3.37%
Cap Rate
0.57
DSCR
$3,898
Rent
-$1,795
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,898 income − $5,693 expenses = $1,795 out of pocket
Investment Breakdown
|
Purchase Price
$766k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$153k
Closing costs
1%
$7,656
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,898
Total Expenses
$5,693
Mortgage P&I
96%
$3,748
Property Taxes
17%
$660
Home Insurance
7%
$271
HOA
0%
$0
Property Management
10%
$390
CapEx
5%
$195
Vacancy
6%
$234
Maintenance
5%
$195
Other
0%
$0