Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.91% first-year return on $164k initial cash invested.
-11.91%
Cash On Cash
3.95%
Cap Rate
0.64
DSCR
$3,764
Rent
-$1,632
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,764 income − $5,396 expenses = $1,632 out of pocket
Investment Breakdown
|
Purchase Price
$783k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$157k
Closing costs
1%
$7,833
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,764
Total Expenses
$5,396
Mortgage P&I
107%
$4,024
Property Taxes
3%
$114
Home Insurance
7%
$280
HOA
0%
$0
Property Management
10%
$376
CapEx
5%
$188
Vacancy
6%
$226
Maintenance
5%
$188
Other
0%
$0