Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.1% first-year return on $161k initial cash invested.
-23.1%
Cash On Cash
1.75%
Cap Rate
0.28
DSCR
$3,382
Rent
-$3,109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,382 income − $6,491 expenses = $3,109 out of pocket
Investment Breakdown
|
Purchase Price
$769k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$154k
Closing costs
1%
$7,690
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,382
Total Expenses
$6,491
Mortgage P&I
120%
$4,061
Property Taxes
38%
$1,282
Home Insurance
8%
$269
HOA
0%
$0
Property Management
10%
$338
CapEx
5%
$169
Vacancy
6%
$203
Maintenance
5%
$169
Other
0%
$0