Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.08% first-year return on $163k initial cash invested.
-22.08%
Cash On Cash
1.59%
Cap Rate
0.26
DSCR
$2,028
Rent
-$2,995
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,028 income − $5,023 expenses = $2,995 out of pocket
Investment Breakdown
|
Purchase Price
$775k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,028
Total Expenses
$5,023
Mortgage P&I
193%
$3,923
Property Taxes
15%
$302
Home Insurance
13%
$271
HOA
0%
$0
Property Management
10%
$203
CapEx
5%
$101
Vacancy
6%
$122
Maintenance
5%
$101
Other
0%
$0