Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.05% first-year return on $162k initial cash invested.
-17.05%
Cash On Cash
2.72%
Cap Rate
0.45
DSCR
$3,719
Rent
-$2,304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,719 income − $6,023 expenses = $2,304 out of pocket
Investment Breakdown
|
Purchase Price
$772k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$154k
Closing costs
1%
$7,722
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,719
Total Expenses
$6,023
Mortgage P&I
104%
$3,870
Property Taxes
16%
$593
Home Insurance
7%
$273
HOA
9%
$320
Property Management
10%
$372
CapEx
5%
$186
Vacancy
6%
$223
Maintenance
5%
$186
Other
0%
$0