Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.66% first-year return on $163k initial cash invested.
-22.66%
Cash On Cash
1.57%
Cap Rate
0.25
DSCR
$2,176
Rent
-$3,073
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,176 income − $5,249 expenses = $3,073 out of pocket
Investment Breakdown
|
Purchase Price
$775k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$155k
Closing costs
1%
$7,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,176
Total Expenses
$5,249
Mortgage P&I
183%
$3,976
Property Taxes
20%
$435
Home Insurance
12%
$271
HOA
0%
$0
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0