Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.53% first-year return on $164k initial cash invested.
-22.53%
Cash On Cash
1.6%
Cap Rate
0.26
DSCR
$2,662
Rent
-$3,070
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,662 income − $5,732 expenses = $3,070 out of pocket
Investment Breakdown
|
Purchase Price
$779k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$156k
Closing costs
1%
$7,788
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,662
Total Expenses
$5,732
Mortgage P&I
149%
$3,975
Property Taxes
30%
$792
Home Insurance
10%
$273
HOA
0%
$0
Property Management
10%
$266
CapEx
5%
$133
Vacancy
6%
$160
Maintenance
5%
$133
Other
0%
$0