Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.35% first-year return on $163k initial cash invested.
-19.35%
Cash On Cash
2.39%
Cap Rate
0.38
DSCR
$2,785
Rent
-$2,626
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,785 income − $5,411 expenses = $2,626 out of pocket
Investment Breakdown
|
Purchase Price
$776k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$155k
Closing costs
1%
$7,755
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,785
Total Expenses
$5,411
Mortgage P&I
145%
$4,034
Property Taxes
14%
$376
Home Insurance
10%
$278
HOA
0%
$0
Property Management
10%
$278
CapEx
5%
$139
Vacancy
6%
$167
Maintenance
5%
$139
Other
0%
$0