Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.95% first-year return on $166k initial cash invested.
-6.95%
Cash On Cash
4.86%
Cap Rate
0.82
DSCR
$4,956
Rent
-$964
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,956 income − $5,920 expenses = $964 out of pocket
Investment Breakdown
|
Purchase Price
$792k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$158k
Closing costs
1%
$7,921
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,956
Total Expenses
$5,920
Mortgage P&I
79%
$3,927
Property Taxes
8%
$406
Home Insurance
6%
$298
HOA
0%
$0
Property Management
10%
$496
CapEx
5%
$248
Vacancy
6%
$297
Maintenance
5%
$248
Other
0%
$0