Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.86% first-year return on $164k initial cash invested.
-12.86%
Cash On Cash
3.52%
Cap Rate
0.59
DSCR
$3,795
Rent
-$1,758
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,795 income − $5,553 expenses = $1,758 out of pocket
Investment Breakdown
|
Purchase Price
$781k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$156k
Closing costs
1%
$7,813
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,795
Total Expenses
$5,553
Mortgage P&I
102%
$3,862
Property Taxes
10%
$376
Home Insurance
7%
$280
HOA
1%
$47
Property Management
10%
$380
CapEx
5%
$190
Vacancy
6%
$228
Maintenance
5%
$190
Other
0%
$0