Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.01% first-year return on $162k initial cash invested.
-14.01%
Cash On Cash
3.37%
Cap Rate
0.56
DSCR
$4,085
Rent
-$1,897
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,085 income − $5,982 expenses = $1,897 out of pocket
Investment Breakdown
|
Purchase Price
$774k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$155k
Closing costs
1%
$7,738
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,085
Total Expenses
$5,982
Mortgage P&I
95%
$3,868
Property Taxes
19%
$775
Home Insurance
7%
$278
HOA
0%
$0
Property Management
10%
$408
CapEx
5%
$204
Vacancy
6%
$245
Maintenance
5%
$204
Other
0%
$0