Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.39% first-year return on $163k initial cash invested.
-13.39%
Cash On Cash
3.63%
Cap Rate
0.59
DSCR
$4,309
Rent
-$1,814
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,309 income − $6,123 expenses = $1,814 out of pocket
Investment Breakdown
|
Purchase Price
$774k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$155k
Closing costs
1%
$7,740
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,309
Total Expenses
$6,123
Mortgage P&I
91%
$3,940
Property Taxes
18%
$792
Home Insurance
6%
$271
HOA
0%
$0
Property Management
10%
$431
CapEx
5%
$215
Vacancy
6%
$259
Maintenance
5%
$215
Other
0%
$0