Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.65% first-year return on $162k initial cash invested.
-25.65%
Cash On Cash
1.36%
Cap Rate
0.21
DSCR
$2,307
Rent
-$3,458
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,307 income − $5,765 expenses = $3,458 out of pocket
Investment Breakdown
|
Purchase Price
$770k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$154k
Closing costs
1%
$7,703
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,307
Total Expenses
$5,765
Mortgage P&I
183%
$4,217
Property Taxes
18%
$416
Home Insurance
12%
$280
HOA
11%
$253
Property Management
10%
$231
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0