Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.71% first-year return on $163k initial cash invested.
-17.71%
Cash On Cash
2.54%
Cap Rate
0.43
DSCR
$4,135
Rent
-$2,399
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,135 income − $6,534 expenses = $2,399 out of pocket
Investment Breakdown
|
Purchase Price
$774k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$155k
Closing costs
1%
$7,742
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,135
Total Expenses
$6,534
Mortgage P&I
93%
$3,828
Property Taxes
33%
$1,353
Home Insurance
5%
$210
HOA
2%
$67
Property Management
10%
$414
CapEx
5%
$207
Vacancy
6%
$248
Maintenance
5%
$207
Other
0%
$0