Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.83% first-year return on $164k initial cash invested.
-21.83%
Cash On Cash
1.63%
Cap Rate
0.27
DSCR
$2,434
Rent
-$2,992
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,434 income − $5,426 expenses = $2,992 out of pocket
Investment Breakdown
|
Purchase Price
$783k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$157k
Closing costs
1%
$7,831
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,434
Total Expenses
$5,426
Mortgage P&I
162%
$3,931
Property Taxes
12%
$302
Home Insurance
23%
$560
HOA
0%
$0
Property Management
10%
$243
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0