Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.83% first-year return on $163k initial cash invested.
-14.83%
Cash On Cash
3.51%
Cap Rate
0.55
DSCR
$3,547
Rent
-$2,013
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,547 income − $5,560 expenses = $2,013 out of pocket
Investment Breakdown
|
Purchase Price
$776k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$155k
Closing costs
1%
$7,759
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,547
Total Expenses
$5,560
Mortgage P&I
116%
$4,108
Property Taxes
6%
$209
Home Insurance
8%
$278
HOA
1%
$43
Property Management
10%
$355
CapEx
5%
$177
Vacancy
6%
$213
Maintenance
5%
$177
Other
0%
$0