Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.49% first-year return on $161k initial cash invested.
-10.49%
Cash On Cash
4.1%
Cap Rate
0.69
DSCR
$4,616
Rent
-$1,410
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,616 income − $6,026 expenses = $1,410 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
$4,616
Total Expenses
$6,026
Mortgage P&I
82%
$3,807
Property Taxes
16%
$731
Home Insurance
6%
$287
HOA
0%
$0
Property Management
10%
$462
CapEx
5%
$231
Vacancy
6%
$277
Maintenance
5%
$231
Other
0%
$0