Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.21% first-year return on $162k initial cash invested.
-13.21%
Cash On Cash
3.49%
Cap Rate
0.59
DSCR
$4,002
Rent
-$1,787
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,002 income − $5,789 expenses = $1,787 out of pocket
Investment Breakdown
|
Purchase Price
$773k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$155k
Closing costs
1%
$7,730
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,002
Total Expenses
$5,789
Mortgage P&I
96%
$3,835
Property Taxes
16%
$634
Home Insurance
7%
$280
HOA
0%
$0
Property Management
10%
$400
CapEx
5%
$200
Vacancy
6%
$240
Maintenance
5%
$200
Other
0%
$0