Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.31% first-year return on $163k initial cash invested.
-10.31%
Cash On Cash
4.25%
Cap Rate
0.7
DSCR
$4,776
Rent
-$1,397
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,776 income − $6,173 expenses = $1,397 out of pocket
Investment Breakdown
|
Purchase Price
$774k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$155k
Closing costs
1%
$7,743
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,776
Total Expenses
$6,173
Mortgage P&I
82%
$3,901
Property Taxes
16%
$770
Home Insurance
5%
$259
HOA
0%
$0
Property Management
10%
$478
CapEx
5%
$239
Vacancy
6%
$287
Maintenance
5%
$239
Other
0%
$0