Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.95% first-year return on $164k initial cash invested.
-19.95%
Cash On Cash
2.15%
Cap Rate
0.35
DSCR
$3,061
Rent
-$2,723
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,061 income − $5,784 expenses = $2,723 out of pocket
Investment Breakdown
|
Purchase Price
$780k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$156k
Closing costs
1%
$7,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,061
Total Expenses
$5,784
Mortgage P&I
130%
$3,968
Property Taxes
24%
$740
Home Insurance
9%
$280
HOA
0%
$0
Property Management
10%
$306
CapEx
5%
$153
Vacancy
6%
$184
Maintenance
5%
$153
Other
0%
$0