Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.77% first-year return on $163k initial cash invested.
-19.77%
Cash On Cash
2.12%
Cap Rate
0.35
DSCR
$2,774
Rent
-$2,689
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,774 income − $5,463 expenses = $2,689 out of pocket
Investment Breakdown
|
Purchase Price
$777k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$155k
Closing costs
1%
$7,772
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,774
Total Expenses
$5,463
Mortgage P&I
141%
$3,923
Property Taxes
19%
$539
Home Insurance
10%
$280
HOA
0%
$0
Property Management
10%
$277
CapEx
5%
$139
Vacancy
6%
$166
Maintenance
5%
$139
Other
0%
$0