Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.49% first-year return on $161k initial cash invested.
-12.49%
Cash On Cash
3.6%
Cap Rate
0.61
DSCR
$3,627
Rent
-$1,680
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,627 income − $5,307 expenses = $1,680 out of pocket
Investment Breakdown
|
Purchase Price
$768k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$154k
Closing costs
1%
$7,684
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,627
Total Expenses
$5,307
Mortgage P&I
105%
$3,805
Property Taxes
8%
$284
Home Insurance
8%
$275
HOA
0%
$0
Property Management
10%
$363
CapEx
5%
$181
Vacancy
6%
$218
Maintenance
5%
$181
Other
0%
$0