Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.2% first-year return on $163k initial cash invested.
-24.2%
Cash On Cash
1.29%
Cap Rate
0.21
DSCR
$1,427
Rent
-$3,290
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,427 income − $4,717 expenses = $3,290 out of pocket
Investment Breakdown
|
Purchase Price
$777k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$155k
Closing costs
1%
$7,770
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,427
Total Expenses
$4,717
Mortgage P&I
284%
$4,057
Property Taxes
1%
$17
Home Insurance
19%
$272
HOA
0%
$0
Property Management
10%
$143
CapEx
5%
$71
Vacancy
6%
$86
Maintenance
5%
$71
Other
0%
$0