Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.94% first-year return on $163k initial cash invested.
-15.94%
Cash On Cash
3.57%
Cap Rate
0.54
DSCR
$4,122
Rent
-$2,160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,122 income − $6,282 expenses = $2,160 out of pocket
Investment Breakdown
|
Purchase Price
$774k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$155k
Closing costs
1%
$7,744
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,122
Total Expenses
$6,282
Mortgage P&I
103%
$4,256
Property Taxes
17%
$680
Home Insurance
7%
$275
HOA
0%
$0
Property Management
10%
$412
CapEx
5%
$206
Vacancy
6%
$247
Maintenance
5%
$206
Other
0%
$0