Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.13% first-year return on $164k initial cash invested.
-12.13%
Cash On Cash
3.89%
Cap Rate
0.64
DSCR
$4,376
Rent
-$1,658
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,376 income − $6,034 expenses = $1,658 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%
$7,809
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,376
Total Expenses
$6,034
Mortgage P&I
91%
$3,969
Property Taxes
15%
$650
Home Insurance
6%
$276
HOA
0%
$0
Property Management
10%
$438
CapEx
5%
$219
Vacancy
6%
$263
Maintenance
5%
$219
Other
0%
$0