Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.21% first-year return on $163k initial cash invested.
-14.21%
Cash On Cash
3.33%
Cap Rate
0.55
DSCR
$3,653
Rent
-$1,928
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,653 income − $5,581 expenses = $1,928 out of pocket
Investment Breakdown
|
Purchase Price
$776k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$155k
Closing costs
1%
$7,755
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,653
Total Expenses
$5,581
Mortgage P&I
107%
$3,897
Property Taxes
12%
$454
Home Insurance
8%
$280
HOA
0%
$0
Property Management
10%
$365
CapEx
5%
$183
Vacancy
6%
$219
Maintenance
5%
$183
Other
0%
$0