Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.6% first-year return on $164k initial cash invested.
-16.6%
Cash On Cash
3.26%
Cap Rate
0.51
DSCR
$3,984
Rent
-$2,271
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,984 income − $6,255 expenses = $2,271 out of pocket
Investment Breakdown
|
Purchase Price
$782k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$156k
Closing costs
1%
$7,819
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,984
Total Expenses
$6,255
Mortgage P&I
105%
$4,194
Property Taxes
19%
$746
Home Insurance
7%
$280
HOA
0%
$0
Property Management
10%
$398
CapEx
5%
$199
Vacancy
6%
$239
Maintenance
5%
$199
Other
0%
$0