Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.21% first-year return on $164k initial cash invested.
-13.21%
Cash On Cash
3.45%
Cap Rate
0.58
DSCR
$3,718
Rent
-$1,810
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,718 income − $5,528 expenses = $1,810 out of pocket
Investment Breakdown
|
Purchase Price
$783k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$157k
Closing costs
1%
$7,827
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,718
Total Expenses
$5,528
Mortgage P&I
104%
$3,874
Property Taxes
11%
$407
Home Insurance
8%
$280
HOA
0%
$0
Property Management
10%
$372
CapEx
5%
$186
Vacancy
6%
$223
Maintenance
5%
$186
Other
0%
$0