Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.75% first-year return on $166k initial cash invested.
-13.75%
Cash On Cash
3.4%
Cap Rate
0.57
DSCR
$3,716
Rent
-$1,899
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,716 income − $5,615 expenses = $1,899 out of pocket
Investment Breakdown
|
Purchase Price
$789k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$158k
Closing costs
1%
$7,893
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,716
Total Expenses
$5,615
Mortgage P&I
106%
$3,952
Property Taxes
11%
$421
Home Insurance
7%
$275
HOA
0%
$0
Property Management
10%
$372
CapEx
5%
$186
Vacancy
6%
$223
Maintenance
5%
$186
Other
0%
$0