Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.51% first-year return on $164k initial cash invested.
-19.51%
Cash On Cash
2.16%
Cap Rate
0.36
DSCR
$2,812
Rent
-$2,673
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,812 income − $5,485 expenses = $2,673 out of pocket
Investment Breakdown
|
Purchase Price
$783k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$157k
Closing costs
1%
$7,828
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,812
Total Expenses
$5,485
Mortgage P&I
140%
$3,943
Property Taxes
19%
$530
Home Insurance
10%
$280
HOA
0%
$0
Property Management
10%
$281
CapEx
5%
$141
Vacancy
6%
$169
Maintenance
5%
$141
Other
0%
$0