Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.89% first-year return on $164k initial cash invested.
-21.89%
Cash On Cash
2.17%
Cap Rate
0.33
DSCR
$3,063
Rent
-$2,993
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,063 income − $6,056 expenses = $2,993 out of pocket
Investment Breakdown
|
Purchase Price
$781k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$156k
Closing costs
1%
$7,813
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,063
Total Expenses
$6,056
Mortgage P&I
139%
$4,253
Property Taxes
23%
$706
Home Insurance
9%
$280
HOA
1%
$21
Property Management
10%
$306
CapEx
5%
$153
Vacancy
6%
$184
Maintenance
5%
$153
Other
0%
$0