Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.96% first-year return on $162k initial cash invested.
-23.96%
Cash On Cash
1.31%
Cap Rate
0.21
DSCR
$2,088
Rent
-$3,232
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,088 income − $5,320 expenses = $3,232 out of pocket
Investment Breakdown
|
Purchase Price
$771k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$154k
Closing costs
1%
$7,707
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,088
Total Expenses
$5,320
Mortgage P&I
190%
$3,967
Property Taxes
25%
$526
Home Insurance
14%
$285
HOA
0%
$0
Property Management
10%
$209
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0