Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.02% first-year return on $166k initial cash invested.
-11.02%
Cash On Cash
3.94%
Cap Rate
0.66
DSCR
$4,289
Rent
-$1,524
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,289 income − $5,813 expenses = $1,524 out of pocket
Investment Breakdown
|
Purchase Price
$790k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$158k
Closing costs
1%
$7,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,289
Total Expenses
$5,813
Mortgage P&I
91%
$3,907
Property Taxes
12%
$514
Home Insurance
6%
$278
HOA
0%
$0
Property Management
10%
$429
CapEx
5%
$214
Vacancy
6%
$257
Maintenance
5%
$214
Other
0%
$0