Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22% first-year return on $162k initial cash invested.
-22%
Cash On Cash
2.44%
Cap Rate
0.36
DSCR
$3,272
Rent
-$2,964
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,272 income − $6,236 expenses = $2,964 out of pocket
Investment Breakdown
|
Purchase Price
$770k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$154k
Closing costs
1%
$7,700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,272
Total Expenses
$6,236
Mortgage P&I
133%
$4,364
Property Taxes
23%
$751
Home Insurance
8%
$270
HOA
0%
$0
Property Management
10%
$327
CapEx
5%
$164
Vacancy
6%
$196
Maintenance
5%
$164
Other
0%
$0