Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.43% first-year return on $164k initial cash invested.
-16.43%
Cash On Cash
2.87%
Cap Rate
0.48
DSCR
$4,396
Rent
-$2,239
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,396 income − $6,635 expenses = $2,239 out of pocket
Investment Breakdown
|
Purchase Price
$779k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$156k
Closing costs
1%
$7,789
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,396
Total Expenses
$6,635
Mortgage P&I
88%
$3,882
Property Taxes
27%
$1,171
Home Insurance
6%
$280
HOA
4%
$158
Property Management
10%
$440
CapEx
5%
$220
Vacancy
6%
$264
Maintenance
5%
$220
Other
0%
$0