Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.37% first-year return on $162k initial cash invested.
-18.37%
Cash On Cash
2.35%
Cap Rate
0.39
DSCR
$2,676
Rent
-$2,479
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,676 income − $5,155 expenses = $2,479 out of pocket
Investment Breakdown
|
Purchase Price
$771k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$154k
Closing costs
1%
$7,711
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,676
Total Expenses
$5,155
Mortgage P&I
144%
$3,854
Property Taxes
12%
$328
Home Insurance
10%
$276
HOA
0%
$0
Property Management
10%
$268
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0