Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.54% first-year return on $166k initial cash invested.
-14.54%
Cash On Cash
3.82%
Cap Rate
0.58
DSCR
$4,066
Rent
-$2,010
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,066 income − $6,076 expenses = $2,010 out of pocket
Investment Breakdown
|
Purchase Price
$790k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$158k
Closing costs
1%
$7,898
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,066
Total Expenses
$6,076
Mortgage P&I
106%
$4,320
Property Taxes
10%
$410
Home Insurance
7%
$289
HOA
0%
$0
Property Management
10%
$407
CapEx
5%
$203
Vacancy
6%
$244
Maintenance
5%
$203
Other
0%
$0