Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.71% first-year return on $164k initial cash invested.
-16.71%
Cash On Cash
2.7%
Cap Rate
0.45
DSCR
$3,242
Rent
-$2,283
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,242 income − $5,525 expenses = $2,283 out of pocket
Investment Breakdown
|
Purchase Price
$781k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$156k
Closing costs
1%
$7,808
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,242
Total Expenses
$5,525
Mortgage P&I
120%
$3,877
Property Taxes
16%
$525
Home Insurance
9%
$280
HOA
0%
$0
Property Management
10%
$324
CapEx
5%
$162
Vacancy
6%
$195
Maintenance
5%
$162
Other
0%
$0