Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.38% first-year return on $166k initial cash invested.
-15.38%
Cash On Cash
2.9%
Cap Rate
0.5
DSCR
$3,879
Rent
-$2,123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,879 income − $6,002 expenses = $2,123 out of pocket
Investment Breakdown
|
Purchase Price
$789k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$158k
Closing costs
1%
$7,889
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,879
Total Expenses
$6,002
Mortgage P&I
99%
$3,834
Property Taxes
18%
$703
Home Insurance
7%
$270
HOA
5%
$186
Property Management
10%
$388
CapEx
5%
$194
Vacancy
6%
$233
Maintenance
5%
$194
Other
0%
$0