Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.2% first-year return on $163k initial cash invested.
-22.2%
Cash On Cash
2.24%
Cap Rate
0.34
DSCR
$3,998
Rent
-$3,020
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,998 income − $7,018 expenses = $3,020 out of pocket
Investment Breakdown
|
Purchase Price
$777k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$155k
Closing costs
1%
$7,774
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,998
Total Expenses
$7,018
Mortgage P&I
107%
$4,269
Property Taxes
29%
$1,179
Home Insurance
7%
$280
HOA
6%
$250
Property Management
10%
$400
CapEx
5%
$200
Vacancy
6%
$240
Maintenance
5%
$200
Other
0%
$0