Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.22% first-year return on $163k initial cash invested.
-16.22%
Cash On Cash
2.74%
Cap Rate
0.46
DSCR
$3,016
Rent
-$2,197
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,016 income − $5,213 expenses = $2,197 out of pocket
Investment Breakdown
|
Purchase Price
$774k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$155k
Closing costs
1%
$7,741
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,016
Total Expenses
$5,213
Mortgage P&I
126%
$3,815
Property Taxes
11%
$323
Home Insurance
10%
$290
HOA
0%
$0
Property Management
10%
$302
CapEx
5%
$151
Vacancy
6%
$181
Maintenance
5%
$151
Other
0%
$0