Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.33% first-year return on $163k initial cash invested.
-22.33%
Cash On Cash
2.18%
Cap Rate
0.33
DSCR
$3,384
Rent
-$3,036
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,384 income − $6,420 expenses = $3,036 out of pocket
Investment Breakdown
|
Purchase Price
$777k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$155k
Closing costs
1%
$7,770
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,384
Total Expenses
$6,420
Mortgage P&I
126%
$4,277
Property Taxes
22%
$732
Home Insurance
8%
$272
HOA
8%
$260
Property Management
10%
$338
CapEx
5%
$169
Vacancy
6%
$203
Maintenance
5%
$169
Other
0%
$0