Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.59% first-year return on $163k initial cash invested.
-18.59%
Cash On Cash
2.98%
Cap Rate
0.46
DSCR
$4,342
Rent
-$2,519
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,342 income − $6,861 expenses = $2,519 out of pocket
Investment Breakdown
|
Purchase Price
$775k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$155k
Closing costs
1%
$7,745
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,342
Total Expenses
$6,861
Mortgage P&I
97%
$4,228
Property Taxes
28%
$1,233
Home Insurance
6%
$271
HOA
0%
$0
Property Management
10%
$434
CapEx
5%
$217
Vacancy
6%
$261
Maintenance
5%
$217
Other
0%
$0