Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.45% first-year return on $164k initial cash invested.
-10.45%
Cash On Cash
4.63%
Cap Rate
0.73
DSCR
$6,274
Rent
-$1,424
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,274 income − $7,698 expenses = $1,424 out of pocket
Investment Breakdown
|
Purchase Price
$779k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$156k
Closing costs
1%
$7,790
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,274
Total Expenses
$7,698
Mortgage P&I
66%
$4,117
Property Taxes
27%
$1,677
Home Insurance
4%
$273
HOA
0%
$0
Property Management
10%
$627
CapEx
5%
$314
Vacancy
6%
$376
Maintenance
5%
$314
Other
0%
$0