Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.25% first-year return on $164k initial cash invested.
-12.25%
Cash On Cash
4.34%
Cap Rate
0.66
DSCR
$4,471
Rent
-$1,676
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,471 income − $6,147 expenses = $1,676 out of pocket
Investment Breakdown
|
Purchase Price
$782k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$156k
Closing costs
1%
$7,816
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,471
Total Expenses
$6,147
Mortgage P&I
96%
$4,281
Property Taxes
9%
$423
Home Insurance
6%
$280
HOA
0%
$0
Property Management
10%
$447
CapEx
5%
$224
Vacancy
6%
$268
Maintenance
5%
$224
Other
0%
$0