Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.65% first-year return on $161k initial cash invested.
-21.65%
Cash On Cash
1.83%
Cap Rate
0.29
DSCR
$1,961
Rent
-$2,897
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,961 income − $4,858 expenses = $2,897 out of pocket
Investment Breakdown
|
Purchase Price
$765k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$153k
Closing costs
1%
$7,645
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,961
Total Expenses
$4,858
Mortgage P&I
202%
$3,967
Property Taxes
6%
$113
Home Insurance
14%
$268
HOA
0%
$0
Property Management
10%
$196
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0