Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.62% first-year return on $164k initial cash invested.
-25.62%
Cash On Cash
1.26%
Cap Rate
0.19
DSCR
$1,930
Rent
-$3,492
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,930 income − $5,422 expenses = $3,492 out of pocket
Investment Breakdown
|
Purchase Price
$779k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$156k
Closing costs
1%
$7,790
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,930
Total Expenses
$5,422
Mortgage P&I
218%
$4,216
Property Taxes
22%
$432
Home Insurance
14%
$273
HOA
0%
$0
Property Management
10%
$193
CapEx
5%
$96
Vacancy
6%
$116
Maintenance
5%
$96
Other
0%
$0