Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.5% first-year return on $166k initial cash invested.
-20.5%
Cash On Cash
1.97%
Cap Rate
0.33
DSCR
$2,910
Rent
-$2,839
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,910 income − $5,749 expenses = $2,839 out of pocket
Investment Breakdown
|
Purchase Price
$791k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$158k
Closing costs
1%
$7,914
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,910
Total Expenses
$5,749
Mortgage P&I
137%
$3,993
Property Taxes
25%
$720
Home Insurance
10%
$278
HOA
0%
$0
Property Management
10%
$291
CapEx
5%
$146
Vacancy
6%
$175
Maintenance
5%
$146
Other
0%
$0