Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.07% first-year return on $162k initial cash invested.
-14.07%
Cash On Cash
3.17%
Cap Rate
0.55
DSCR
$4,031
Rent
-$1,905
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,031 income − $5,936 expenses = $1,905 out of pocket
Investment Breakdown
|
Purchase Price
$774k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$155k
Closing costs
1%
$7,737
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,031
Total Expenses
$5,936
Mortgage P&I
93%
$3,747
Property Taxes
21%
$864
Home Insurance
7%
$276
HOA
0%
$0
Property Management
10%
$403
CapEx
5%
$202
Vacancy
6%
$242
Maintenance
5%
$202
Other
0%
$0