Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.68% first-year return on $163k initial cash invested.
-14.68%
Cash On Cash
3.17%
Cap Rate
0.53
DSCR
$3,638
Rent
-$1,994
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,638 income − $5,632 expenses = $1,994 out of pocket
Investment Breakdown
|
Purchase Price
$776k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$155k
Closing costs
1%
$7,762
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,638
Total Expenses
$5,632
Mortgage P&I
106%
$3,864
Property Taxes
15%
$552
Home Insurance
7%
$270
HOA
0%
$0
Property Management
10%
$364
CapEx
5%
$182
Vacancy
6%
$218
Maintenance
5%
$182
Other
0%
$0