Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.64% first-year return on $163k initial cash invested.
-11.64%
Cash On Cash
3.92%
Cap Rate
0.65
DSCR
$3,981
Rent
-$1,576
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,981 income − $5,557 expenses = $1,576 out of pocket
Investment Breakdown
|
Purchase Price
$774k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$155k
Closing costs
1%
$7,739
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,981
Total Expenses
$5,557
Mortgage P&I
98%
$3,904
Property Taxes
9%
$347
Home Insurance
7%
$271
HOA
0%
$0
Property Management
10%
$398
CapEx
5%
$199
Vacancy
6%
$239
Maintenance
5%
$199
Other
0%
$0