Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.26% first-year return on $162k initial cash invested.
-24.26%
Cash On Cash
1.51%
Cap Rate
0.24
DSCR
$5,371
Rent
-$3,277
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,371 income − $8,648 expenses = $3,277 out of pocket
Investment Breakdown
|
Purchase Price
$772k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$154k
Closing costs
1%
$7,720
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,371
Total Expenses
$8,648
Mortgage P&I
74%
$3,982
Property Taxes
14%
$779
Home Insurance
5%
$280
HOA
41%
$2,210
Property Management
10%
$537
CapEx
5%
$269
Vacancy
6%
$322
Maintenance
5%
$269
Other
0%
$0