Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.01% first-year return on $164k initial cash invested.
-16.01%
Cash On Cash
2.92%
Cap Rate
0.48
DSCR
$3,376
Rent
-$2,191
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,376 income − $5,567 expenses = $2,191 out of pocket
Investment Breakdown
|
Purchase Price
$782k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$156k
Closing costs
1%
$7,820
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,376
Total Expenses
$5,567
Mortgage P&I
116%
$3,923
Property Taxes
14%
$489
Home Insurance
8%
$276
HOA
0%
$0
Property Management
10%
$338
CapEx
5%
$169
Vacancy
6%
$203
Maintenance
5%
$169
Other
0%
$0