Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.75% first-year return on $164k initial cash invested.
-16.75%
Cash On Cash
2.85%
Cap Rate
0.47
DSCR
$3,761
Rent
-$2,292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,761 income − $6,053 expenses = $2,292 out of pocket
Investment Breakdown
|
Purchase Price
$782k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$156k
Closing costs
1%
$7,817
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,761
Total Expenses
$6,053
Mortgage P&I
105%
$3,961
Property Taxes
13%
$499
Home Insurance
8%
$300
HOA
8%
$315
Property Management
10%
$376
CapEx
5%
$188
Vacancy
6%
$226
Maintenance
5%
$188
Other
0%
$0