Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.07% first-year return on $163k initial cash invested.
-17.07%
Cash On Cash
3.04%
Cap Rate
0.48
DSCR
$3,305
Rent
-$2,314
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,305 income − $5,619 expenses = $2,314 out of pocket
Investment Breakdown
|
Purchase Price
$775k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$155k
Closing costs
1%
$7,748
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,305
Total Expenses
$5,619
Mortgage P&I
124%
$4,111
Property Taxes
9%
$287
Home Insurance
8%
$280
HOA
3%
$83
Property Management
10%
$330
CapEx
5%
$165
Vacancy
6%
$198
Maintenance
5%
$165
Other
0%
$0