Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.45% first-year return on $161k initial cash invested.
-18.45%
Cash On Cash
2.64%
Cap Rate
0.42
DSCR
$3,120
Rent
-$2,472
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,120 income − $5,592 expenses = $2,472 out of pocket
Investment Breakdown
|
Purchase Price
$766k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$153k
Closing costs
1%
$7,657
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,120
Total Expenses
$5,592
Mortgage P&I
128%
$3,998
Property Taxes
16%
$504
Home Insurance
9%
$279
HOA
0%
$0
Property Management
10%
$312
CapEx
5%
$156
Vacancy
6%
$187
Maintenance
5%
$156
Other
0%
$0