Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.33% first-year return on $163k initial cash invested.
-17.33%
Cash On Cash
2.74%
Cap Rate
0.45
DSCR
$4,044
Rent
-$2,351
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,044 income − $6,395 expenses = $2,351 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%
$7,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,044
Total Expenses
$6,395
Mortgage P&I
97%
$3,918
Property Taxes
25%
$1,030
Home Insurance
7%
$271
HOA
3%
$125
Property Management
10%
$404
CapEx
5%
$202
Vacancy
6%
$243
Maintenance
5%
$202
Other
0%
$0