Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.83% first-year return on $164k initial cash invested.
-9.83%
Cash On Cash
4.13%
Cap Rate
0.7
DSCR
$3,896
Rent
-$1,342
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,896 income − $5,238 expenses = $1,342 out of pocket
Investment Breakdown
|
Purchase Price
$780k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$156k
Closing costs
1%
$7,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,896
Total Expenses
$5,238
Mortgage P&I
98%
$3,832
Property Taxes
3%
$119
Home Insurance
7%
$273
HOA
0%
$0
Property Management
10%
$390
CapEx
5%
$195
Vacancy
6%
$234
Maintenance
5%
$195
Other
0%
$0