Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.7% first-year return on $164k initial cash invested.
-12.7%
Cash On Cash
3.66%
Cap Rate
0.6
DSCR
$3,409
Rent
-$1,736
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,409 income − $5,145 expenses = $1,736 out of pocket
Investment Breakdown
|
Purchase Price
$781k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$156k
Closing costs
1%
$7,814
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,409
Total Expenses
$5,145
Mortgage P&I
116%
$3,951
Property Taxes
1%
$33
Home Insurance
8%
$275
HOA
0%
$0
Property Management
10%
$341
CapEx
5%
$170
Vacancy
6%
$205
Maintenance
5%
$170
Other
0%
$0