Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.33% first-year return on $161k initial cash invested.
-23.33%
Cash On Cash
1.32%
Cap Rate
0.22
DSCR
$2,401
Rent
-$3,137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,401 income − $5,538 expenses = $3,137 out of pocket
Investment Breakdown
|
Purchase Price
$769k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$154k
Closing costs
1%
$7,685
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,401
Total Expenses
$5,538
Mortgage P&I
161%
$3,865
Property Taxes
32%
$769
Home Insurance
12%
$280
HOA
0%
$0
Property Management
10%
$240
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0