Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13% first-year return on $164k initial cash invested.
-13%
Cash On Cash
3.57%
Cap Rate
0.6
DSCR
$4,079
Rent
-$1,772
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,079 income − $5,851 expenses = $1,772 out of pocket
Investment Breakdown
|
Purchase Price
$779k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$156k
Closing costs
1%
$7,789
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,079
Total Expenses
$5,851
Mortgage P&I
95%
$3,887
Property Taxes
15%
$623
Home Insurance
7%
$280
HOA
0%
$0
Property Management
10%
$408
CapEx
5%
$204
Vacancy
6%
$245
Maintenance
5%
$204
Other
0%
$0