Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.11% first-year return on $165k initial cash invested.
-15.11%
Cash On Cash
3.21%
Cap Rate
0.53
DSCR
$4,660
Rent
-$2,073
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,660 income − $6,733 expenses = $2,073 out of pocket
Investment Breakdown
|
Purchase Price
$784k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$157k
Closing costs
1%
$7,841
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,660
Total Expenses
$6,733
Mortgage P&I
84%
$3,936
Property Taxes
28%
$1,307
Home Insurance
6%
$278
HOA
0%
$0
Property Management
10%
$466
CapEx
5%
$233
Vacancy
6%
$280
Maintenance
5%
$233
Other
0%
$0