Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.81% first-year return on $164k initial cash invested.
-19.81%
Cash On Cash
2.79%
Cap Rate
0.42
DSCR
$3,519
Rent
-$2,704
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,519 income − $6,223 expenses = $2,704 out of pocket
Investment Breakdown
|
Purchase Price
$780k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$156k
Closing costs
1%
$7,799
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,519
Total Expenses
$6,223
Mortgage P&I
123%
$4,340
Property Taxes
20%
$695
Home Insurance
8%
$273
HOA
0%
$0
Property Management
10%
$352
CapEx
5%
$176
Vacancy
6%
$211
Maintenance
5%
$176
Other
0%
$0