Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.88% first-year return on $164k initial cash invested.
-22.88%
Cash On Cash
1.51%
Cap Rate
0.25
DSCR
$2,838
Rent
-$3,132
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,838 income − $5,970 expenses = $3,132 out of pocket
Investment Breakdown
|
Purchase Price
$782k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$156k
Closing costs
1%
$7,821
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,838
Total Expenses
$5,970
Mortgage P&I
140%
$3,971
Property Taxes
34%
$972
Home Insurance
10%
$289
HOA
0%
$0
Property Management
10%
$284
CapEx
5%
$142
Vacancy
6%
$170
Maintenance
5%
$142
Other
0%
$0