Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.41% first-year return on $166k initial cash invested.
-18.41%
Cash On Cash
2.49%
Cap Rate
0.41
DSCR
$3,955
Rent
-$2,551
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,955 income − $6,506 expenses = $2,551 out of pocket
Investment Breakdown
|
Purchase Price
$792k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$158k
Closing costs
1%
$7,916
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,955
Total Expenses
$6,506
Mortgage P&I
101%
$3,996
Property Taxes
26%
$1,035
Home Insurance
7%
$280
HOA
4%
$166
Property Management
10%
$396
CapEx
5%
$198
Vacancy
6%
$237
Maintenance
5%
$198
Other
0%
$0