Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.19% first-year return on $163k initial cash invested.
-19.19%
Cash On Cash
2.15%
Cap Rate
0.36
DSCR
$2,910
Rent
-$2,603
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,910 income − $5,513 expenses = $2,603 out of pocket
Investment Breakdown
|
Purchase Price
$775k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$155k
Closing costs
1%
$7,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,910
Total Expenses
$5,513
Mortgage P&I
132%
$3,845
Property Taxes
22%
$639
Home Insurance
9%
$271
HOA
0%
$0
Property Management
10%
$291
CapEx
5%
$146
Vacancy
6%
$175
Maintenance
5%
$146
Other
0%
$0