Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.37% first-year return on $164k initial cash invested.
-12.37%
Cash On Cash
3.75%
Cap Rate
0.63
DSCR
$5,246
Rent
-$1,695
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,246 income − $6,941 expenses = $1,695 out of pocket
Investment Breakdown
|
Purchase Price
$783k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$157k
Closing costs
1%
$7,830
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,246
Total Expenses
$6,941
Mortgage P&I
74%
$3,882
Property Taxes
16%
$842
Home Insurance
5%
$287
HOA
11%
$566
Property Management
10%
$525
CapEx
5%
$262
Vacancy
6%
$315
Maintenance
5%
$262
Other
0%
$0