Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.44% first-year return on $166k initial cash invested.
-13.44%
Cash On Cash
3.57%
Cap Rate
0.59
DSCR
$4,480
Rent
-$1,859
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,480 income − $6,339 expenses = $1,859 out of pocket
Investment Breakdown
|
Purchase Price
$790k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$158k
Closing costs
1%
$7,904
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,480
Total Expenses
$6,339
Mortgage P&I
89%
$3,986
Property Taxes
22%
$968
Home Insurance
5%
$220
HOA
0%
$0
Property Management
10%
$448
CapEx
5%
$224
Vacancy
6%
$269
Maintenance
5%
$224
Other
0%
$0