Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.76% first-year return on $163k initial cash invested.
-15.76%
Cash On Cash
3.51%
Cap Rate
0.54
DSCR
$3,748
Rent
-$2,137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,748 income − $5,885 expenses = $2,137 out of pocket
Investment Breakdown
|
Purchase Price
$775k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$155k
Closing costs
1%
$7,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,748
Total Expenses
$5,885
Mortgage P&I
113%
$4,220
Property Taxes
11%
$420
Home Insurance
7%
$271
HOA
0%
$0
Property Management
10%
$375
CapEx
5%
$187
Vacancy
6%
$225
Maintenance
5%
$187
Other
0%
$0