Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.23% first-year return on $164k initial cash invested.
-21.23%
Cash On Cash
1.89%
Cap Rate
0.31
DSCR
$3,130
Rent
-$2,899
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,130 income − $6,029 expenses = $2,899 out of pocket
Investment Breakdown
|
Purchase Price
$780k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$156k
Closing costs
1%
$7,804
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,130
Total Expenses
$6,029
Mortgage P&I
127%
$3,973
Property Taxes
24%
$737
Home Insurance
9%
$276
HOA
7%
$230
Property Management
10%
$313
CapEx
5%
$156
Vacancy
6%
$188
Maintenance
5%
$156
Other
0%
$0