Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.1% first-year return on $163k initial cash invested.
-19.1%
Cash On Cash
2.34%
Cap Rate
0.38
DSCR
$3,061
Rent
-$2,597
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,061 income − $5,658 expenses = $2,597 out of pocket
Investment Breakdown
|
Purchase Price
$777k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$155k
Closing costs
1%
$7,771
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,061
Total Expenses
$5,658
Mortgage P&I
129%
$3,957
Property Taxes
21%
$653
Home Insurance
8%
$252
HOA
0%
$0
Property Management
10%
$306
CapEx
5%
$153
Vacancy
6%
$184
Maintenance
5%
$153
Other
0%
$0