Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.97% first-year return on $163k initial cash invested.
-17.97%
Cash On Cash
3.18%
Cap Rate
0.48
DSCR
$4,547
Rent
-$2,448
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,547 income − $6,995 expenses = $2,448 out of pocket
Investment Breakdown
|
Purchase Price
$779k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$156k
Closing costs
1%
$7,785
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,547
Total Expenses
$6,995
Mortgage P&I
94%
$4,285
Property Taxes
17%
$775
Home Insurance
6%
$278
HOA
10%
$475
Property Management
10%
$455
CapEx
5%
$227
Vacancy
6%
$273
Maintenance
5%
$227
Other
0%
$0