Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.84% first-year return on $164k initial cash invested.
-25.84%
Cash On Cash
1.37%
Cap Rate
0.21
DSCR
$2,741
Rent
-$3,523
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,741 income − $6,264 expenses = $3,523 out of pocket
Investment Breakdown
|
Purchase Price
$779k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$156k
Closing costs
1%
$7,792
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,741
Total Expenses
$6,264
Mortgage P&I
156%
$4,277
Property Taxes
28%
$778
Home Insurance
10%
$279
HOA
8%
$218
Property Management
10%
$274
CapEx
5%
$137
Vacancy
6%
$164
Maintenance
5%
$137
Other
0%
$0