Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.7% first-year return on $164k initial cash invested.
-18.7%
Cash On Cash
2.32%
Cap Rate
0.39
DSCR
$3,474
Rent
-$2,551
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,474 income − $6,025 expenses = $2,551 out of pocket
Investment Breakdown
|
Purchase Price
$780k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$156k
Closing costs
1%
$7,795
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,474
Total Expenses
$6,025
Mortgage P&I
112%
$3,882
Property Taxes
28%
$960
Home Insurance
8%
$280
HOA
0%
$0
Property Management
10%
$347
CapEx
5%
$174
Vacancy
6%
$208
Maintenance
5%
$174
Other
0%
$0