Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.62% first-year return on $164k initial cash invested.
-15.62%
Cash On Cash
3.05%
Cap Rate
0.5
DSCR
$3,762
Rent
-$2,128
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,762 income − $5,890 expenses = $2,128 out of pocket
Investment Breakdown
|
Purchase Price
$779k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$156k
Closing costs
1%
$7,786
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,762
Total Expenses
$5,890
Mortgage P&I
104%
$3,918
Property Taxes
19%
$733
Home Insurance
7%
$261
HOA
0%
$0
Property Management
10%
$376
CapEx
5%
$188
Vacancy
6%
$226
Maintenance
5%
$188
Other
0%
$0