Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.95% first-year return on $163k initial cash invested.
-21.95%
Cash On Cash
2.15%
Cap Rate
0.33
DSCR
$2,979
Rent
-$2,977
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,979 income − $5,956 expenses = $2,977 out of pocket
Investment Breakdown
|
Purchase Price
$775k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,979
Total Expenses
$5,956
Mortgage P&I
142%
$4,219
Property Taxes
23%
$691
Home Insurance
9%
$271
HOA
0%
$0
Property Management
10%
$298
CapEx
5%
$149
Vacancy
6%
$179
Maintenance
5%
$149
Other
0%
$0