Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.39% first-year return on $166k initial cash invested.
-10.39%
Cash On Cash
4.03%
Cap Rate
0.69
DSCR
$4,445
Rent
-$1,441
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,445 income − $5,886 expenses = $1,441 out of pocket
Investment Breakdown
|
Purchase Price
$792k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$158k
Closing costs
1%
$7,924
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,445
Total Expenses
$5,886
Mortgage P&I
87%
$3,879
Property Taxes
9%
$405
Home Insurance
6%
$286
HOA
4%
$161
Property Management
10%
$444
CapEx
5%
$222
Vacancy
6%
$267
Maintenance
5%
$222
Other
0%
$0