Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.09% first-year return on $164k initial cash invested.
-11.09%
Cash On Cash
3.96%
Cap Rate
0.67
DSCR
$5,371
Rent
-$1,512
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,371 income − $6,883 expenses = $1,512 out of pocket
Investment Breakdown
|
Purchase Price
$779k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$156k
Closing costs
1%
$7,792
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,371
Total Expenses
$6,883
Mortgage P&I
71%
$3,814
Property Taxes
19%
$1,035
Home Insurance
5%
$294
HOA
6%
$343
Property Management
10%
$537
CapEx
5%
$269
Vacancy
6%
$322
Maintenance
5%
$269
Other
0%
$0