Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.93% first-year return on $166k initial cash invested.
-20.93%
Cash On Cash
2.42%
Cap Rate
0.37
DSCR
$3,333
Rent
-$2,893
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,333 income − $6,226 expenses = $2,893 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%
$7,897
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,333
Total Expenses
$6,226
Mortgage P&I
130%
$4,319
Property Taxes
23%
$767
Home Insurance
8%
$273
HOA
0%
$0
Property Management
10%
$333
CapEx
5%
$167
Vacancy
6%
$200
Maintenance
5%
$167
Other
0%
$0