Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.26% first-year return on $164k initial cash invested.
-15.26%
Cash On Cash
3.46%
Cap Rate
0.55
DSCR
$4,196
Rent
-$2,083
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,196 income − $6,279 expenses = $2,083 out of pocket
Investment Breakdown
|
Purchase Price
$780k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$156k
Closing costs
1%
$7,802
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,196
Total Expenses
$6,279
Mortgage P&I
98%
$4,120
Property Taxes
19%
$791
Home Insurance
7%
$276
HOA
0%
$0
Property Management
10%
$420
CapEx
5%
$210
Vacancy
6%
$252
Maintenance
5%
$210
Other
0%
$0