Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.5% first-year return on $163k initial cash invested.
-22.5%
Cash On Cash
1.5%
Cap Rate
0.25
DSCR
$2,711
Rent
-$3,060
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,711 income − $5,771 expenses = $3,060 out of pocket
Investment Breakdown
|
Purchase Price
$777k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$155k
Closing costs
1%
$7,770
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,711
Total Expenses
$5,771
Mortgage P&I
144%
$3,895
Property Taxes
21%
$578
Home Insurance
10%
$280
HOA
12%
$312
Property Management
10%
$271
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0