Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.61% first-year return on $163k initial cash invested.
-15.61%
Cash On Cash
3.16%
Cap Rate
0.52
DSCR
$4,344
Rent
-$2,117
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,344 income − $6,461 expenses = $2,117 out of pocket
Investment Breakdown
|
Purchase Price
$775k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$155k
Closing costs
1%
$7,752
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,344
Total Expenses
$6,461
Mortgage P&I
91%
$3,939
Property Taxes
19%
$844
Home Insurance
6%
$269
HOA
6%
$280
Property Management
10%
$434
CapEx
5%
$217
Vacancy
6%
$261
Maintenance
5%
$217
Other
0%
$0