Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.97% first-year return on $163k initial cash invested.
-15.97%
Cash On Cash
2.86%
Cap Rate
0.48
DSCR
$3,482
Rent
-$2,166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,482 income − $5,648 expenses = $2,166 out of pocket
Investment Breakdown
|
Purchase Price
$775k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$155k
Closing costs
1%
$7,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,482
Total Expenses
$5,648
Mortgage P&I
110%
$3,837
Property Taxes
18%
$632
Home Insurance
8%
$271
HOA
0%
$3
Property Management
10%
$348
CapEx
5%
$174
Vacancy
6%
$209
Maintenance
5%
$174
Other
0%
$0