Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.97% first-year return on $164k initial cash invested.
-18.97%
Cash On Cash
2.16%
Cap Rate
0.36
DSCR
$2,498
Rent
-$2,598
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,498 income − $5,096 expenses = $2,598 out of pocket
Investment Breakdown
|
Purchase Price
$783k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$157k
Closing costs
1%
$7,827
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,498
Total Expenses
$5,096
Mortgage P&I
155%
$3,879
Property Taxes
10%
$261
Home Insurance
12%
$306
HOA
0%
$0
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0