Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.23% first-year return on $164k initial cash invested.
-14.23%
Cash On Cash
3.44%
Cap Rate
0.56
DSCR
$3,824
Rent
-$1,948
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,824 income − $5,772 expenses = $1,948 out of pocket
Investment Breakdown
|
Purchase Price
$783k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$157k
Closing costs
1%
$7,825
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,824
Total Expenses
$5,772
Mortgage P&I
105%
$4,003
Property Taxes
13%
$498
Home Insurance
7%
$278
HOA
0%
$0
Property Management
10%
$382
CapEx
5%
$191
Vacancy
6%
$229
Maintenance
5%
$191
Other
0%
$0