Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.49% first-year return on $163k initial cash invested.
-17.49%
Cash On Cash
2.59%
Cap Rate
0.43
DSCR
$3,155
Rent
-$2,382
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,155 income − $5,537 expenses = $2,382 out of pocket
Investment Breakdown
|
Purchase Price
$778k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$156k
Closing costs
1%
$7,783
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,155
Total Expenses
$5,537
Mortgage P&I
124%
$3,902
Property Taxes
7%
$232
Home Insurance
9%
$298
HOA
9%
$284
Property Management
10%
$316
CapEx
5%
$158
Vacancy
6%
$189
Maintenance
5%
$158
Other
0%
$0