Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.91% first-year return on $164k initial cash invested.
-13.91%
Cash On Cash
3.27%
Cap Rate
0.55
DSCR
$3,626
Rent
-$1,901
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,626 income − $5,527 expenses = $1,901 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%
$7,811
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,626
Total Expenses
$5,527
Mortgage P&I
106%
$3,846
Property Taxes
13%
$458
Home Insurance
8%
$280
HOA
0%
$0
Property Management
10%
$363
CapEx
5%
$181
Vacancy
6%
$218
Maintenance
5%
$181
Other
0%
$0