Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.4% first-year return on $164k initial cash invested.
-16.4%
Cash On Cash
3.26%
Cap Rate
0.51
DSCR
$4,378
Rent
-$2,243
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,378 income − $6,621 expenses = $2,243 out of pocket
Investment Breakdown
|
Purchase Price
$781k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$156k
Closing costs
1%
$7,813
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,378
Total Expenses
$6,621
Mortgage P&I
95%
$4,147
Property Taxes
24%
$1,055
Home Insurance
6%
$280
HOA
0%
$0
Property Management
10%
$438
CapEx
5%
$219
Vacancy
6%
$263
Maintenance
5%
$219
Other
0%
$0