Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.69% first-year return on $166k initial cash invested.
-8.69%
Cash On Cash
4.52%
Cap Rate
0.76
DSCR
$5,191
Rent
-$1,199
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,191 income − $6,390 expenses = $1,199 out of pocket
Investment Breakdown
|
Purchase Price
$788k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$158k
Closing costs
1%
$7,884
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,191
Total Expenses
$6,390
Mortgage P&I
75%
$3,911
Property Taxes
16%
$840
Home Insurance
6%
$289
HOA
0%
$0
Property Management
10%
$519
CapEx
5%
$260
Vacancy
6%
$311
Maintenance
5%
$260
Other
0%
$0