Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.83% first-year return on $164k initial cash invested.
-15.83%
Cash On Cash
2.98%
Cap Rate
0.5
DSCR
$4,843
Rent
-$2,158
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,843 income − $7,001 expenses = $2,158 out of pocket
Investment Breakdown
|
Purchase Price
$779k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$156k
Closing costs
1%
$7,790
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,843
Total Expenses
$7,001
Mortgage P&I
80%
$3,851
Property Taxes
33%
$1,613
Home Insurance
6%
$278
HOA
0%
$0
Property Management
10%
$484
CapEx
5%
$242
Vacancy
6%
$291
Maintenance
5%
$242
Other
0%
$0