Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.91% first-year return on $164k initial cash invested.
-17.91%
Cash On Cash
2.53%
Cap Rate
0.42
DSCR
$3,285
Rent
-$2,443
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,285 income − $5,728 expenses = $2,443 out of pocket
Investment Breakdown
|
Purchase Price
$780k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$156k
Closing costs
1%
$7,796
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,285
Total Expenses
$5,728
Mortgage P&I
119%
$3,923
Property Taxes
20%
$672
Home Insurance
9%
$280
HOA
0%
$0
Property Management
10%
$328
CapEx
5%
$164
Vacancy
6%
$197
Maintenance
5%
$164
Other
0%
$0