Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.5% first-year return on $164k initial cash invested.
-21.5%
Cash On Cash
2.41%
Cap Rate
0.36
DSCR
$3,229
Rent
-$2,933
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,229 income − $6,162 expenses = $2,933 out of pocket
Investment Breakdown
|
Purchase Price
$779k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$156k
Closing costs
1%
$7,794
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,229
Total Expenses
$6,162
Mortgage P&I
134%
$4,337
Property Taxes
22%
$706
Home Insurance
9%
$280
HOA
0%
$0
Property Management
10%
$323
CapEx
5%
$161
Vacancy
6%
$194
Maintenance
5%
$161
Other
0%
$0