Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.54% first-year return on $164k initial cash invested.
-16.54%
Cash On Cash
3.1%
Cap Rate
0.49
DSCR
$3,953
Rent
-$2,257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,953 income − $6,210 expenses = $2,257 out of pocket
Investment Breakdown
|
Purchase Price
$780k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$156k
Closing costs
1%
$7,799
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,953
Total Expenses
$6,210
Mortgage P&I
103%
$4,075
Property Taxes
21%
$827
Home Insurance
7%
$280
HOA
0%
$0
Property Management
10%
$395
CapEx
5%
$198
Vacancy
6%
$237
Maintenance
5%
$198
Other
0%
$0