Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.76% first-year return on $164k initial cash invested.
-12.76%
Cash On Cash
3.62%
Cap Rate
0.6
DSCR
$3,978
Rent
-$1,740
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,978 income − $5,718 expenses = $1,740 out of pocket
Investment Breakdown
|
Purchase Price
$779k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$156k
Closing costs
1%
$7,790
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,978
Total Expenses
$5,718
Mortgage P&I
98%
$3,893
Property Taxes
13%
$519
Home Insurance
7%
$271
HOA
0%
$0
Property Management
10%
$398
CapEx
5%
$199
Vacancy
6%
$239
Maintenance
5%
$199
Other
0%
$0