Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.77% first-year return on $166k initial cash invested.
-10.77%
Cash On Cash
4.18%
Cap Rate
0.68
DSCR
$4,280
Rent
-$1,487
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,280 income − $5,767 expenses = $1,487 out of pocket
Investment Breakdown
|
Purchase Price
$789k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$158k
Closing costs
1%
$7,888
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,280
Total Expenses
$5,767
Mortgage P&I
94%
$4,018
Property Taxes
8%
$330
Home Insurance
7%
$306
HOA
0%
$0
Property Management
10%
$428
CapEx
5%
$214
Vacancy
6%
$257
Maintenance
5%
$214
Other
0%
$0