Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.78% first-year return on $166k initial cash invested.
-10.78%
Cash On Cash
4.04%
Cap Rate
0.68
DSCR
$4,405
Rent
-$1,496
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,405 income − $5,901 expenses = $1,496 out of pocket
Investment Breakdown
|
Purchase Price
$793k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$159k
Closing costs
1%
$7,927
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,405
Total Expenses
$5,901
Mortgage P&I
89%
$3,942
Property Taxes
12%
$526
Home Insurance
7%
$289
HOA
0%
$0
Property Management
10%
$440
CapEx
5%
$220
Vacancy
6%
$264
Maintenance
5%
$220
Other
0%
$0