Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.4% first-year return on $163k initial cash invested.
-18.4%
Cash On Cash
2.57%
Cap Rate
0.42
DSCR
$3,413
Rent
-$2,504
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,413 income − $5,917 expenses = $2,504 out of pocket
Investment Breakdown
|
Purchase Price
$778k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$156k
Closing costs
1%
$7,775
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,413
Total Expenses
$5,917
Mortgage P&I
117%
$3,995
Property Taxes
22%
$744
Home Insurance
9%
$290
HOA
0%
$0
Property Management
10%
$341
CapEx
5%
$171
Vacancy
6%
$205
Maintenance
5%
$171
Other
0%
$0