Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.33% first-year return on $164k initial cash invested.
-12.33%
Cash On Cash
3.68%
Cap Rate
0.62
DSCR
$4,153
Rent
-$1,686
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,153 income − $5,839 expenses = $1,686 out of pocket
Investment Breakdown
|
Purchase Price
$782k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$156k
Closing costs
1%
$7,815
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,153
Total Expenses
$5,839
Mortgage P&I
93%
$3,872
Property Taxes
15%
$603
Home Insurance
7%
$284
HOA
0%
$0
Property Management
10%
$415
CapEx
5%
$208
Vacancy
6%
$249
Maintenance
5%
$208
Other
0%
$0