Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.5% first-year return on $163k initial cash invested.
-26.5%
Cash On Cash
1.11%
Cap Rate
0.17
DSCR
$1,829
Rent
-$3,594
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,829 income − $5,423 expenses = $3,594 out of pocket
Investment Breakdown
|
Purchase Price
$775k
Downpayment
20.0%
Interest Rate
7.2%
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
$1,829
Total Expenses
$5,423
Mortgage P&I
231%
$4,217
Property Taxes
25%
$460
Home Insurance
15%
$271
HOA
0%
$0
Property Management
10%
$183
CapEx
5%
$91
Vacancy
6%
$110
Maintenance
5%
$91
Other
0%
$0