Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.54% first-year return on $164k initial cash invested.
-10.54%
Cash On Cash
4.09%
Cap Rate
0.69
DSCR
$4,522
Rent
-$1,444
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,522 income − $5,966 expenses = $1,444 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%
$7,826
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,522
Total Expenses
$5,966
Mortgage P&I
86%
$3,887
Property Taxes
10%
$460
Home Insurance
6%
$286
HOA
3%
$158
Property Management
10%
$452
CapEx
5%
$226
Vacancy
6%
$271
Maintenance
5%
$226
Other
0%
$0