Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.3% first-year return on $164k initial cash invested.
-12.3%
Cash On Cash
3.81%
Cap Rate
0.63
DSCR
$3,952
Rent
-$1,678
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,952 income − $5,630 expenses = $1,678 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%
$7,795
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,952
Total Expenses
$5,630
Mortgage P&I
100%
$3,953
Property Taxes
9%
$369
Home Insurance
7%
$280
HOA
0%
$0
Property Management
10%
$395
CapEx
5%
$198
Vacancy
6%
$237
Maintenance
5%
$198
Other
0%
$0