Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.26% first-year return on $164k initial cash invested.
-17.26%
Cash On Cash
2.44%
Cap Rate
0.42
DSCR
$2,943
Rent
-$2,354
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,943 income − $5,297 expenses = $2,354 out of pocket
Investment Breakdown
|
Purchase Price
$780k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$156k
Closing costs
1%
$7,795
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,943
Total Expenses
$5,297
Mortgage P&I
129%
$3,795
Property Taxes
15%
$445
Home Insurance
10%
$292
HOA
0%
$0
Property Management
10%
$294
CapEx
5%
$147
Vacancy
6%
$177
Maintenance
5%
$147
Other
0%
$0