Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.25% first-year return on $163k initial cash invested.
-20.25%
Cash On Cash
2.12%
Cap Rate
0.35
DSCR
$3,282
Rent
-$2,749
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,282 income − $6,031 expenses = $2,749 out of pocket
Investment Breakdown
|
Purchase Price
$776k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$155k
Closing costs
1%
$7,759
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,282
Total Expenses
$6,031
Mortgage P&I
120%
$3,954
Property Taxes
29%
$957
Home Insurance
7%
$238
HOA
1%
$29
Property Management
10%
$328
CapEx
5%
$164
Vacancy
6%
$197
Maintenance
5%
$164
Other
0%
$0