Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.26% first-year return on $161k initial cash invested.
-16.26%
Cash On Cash
2.95%
Cap Rate
0.48
DSCR
$3,456
Rent
-$2,178
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,456 income − $5,634 expenses = $2,178 out of pocket
Investment Breakdown
|
Purchase Price
$765k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$153k
Closing costs
1%
$7,652
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,456
Total Expenses
$5,634
Mortgage P&I
112%
$3,884
Property Taxes
17%
$580
Home Insurance
8%
$271
HOA
0%
$0
Property Management
10%
$346
CapEx
5%
$173
Vacancy
6%
$207
Maintenance
5%
$173
Other
0%
$0