Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.08% first-year return on $166k initial cash invested.
-20.08%
Cash On Cash
2.57%
Cap Rate
0.39
DSCR
$3,502
Rent
-$2,769
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,502 income − $6,271 expenses = $2,769 out of pocket
Investment Breakdown
|
Purchase Price
$788k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$158k
Closing costs
1%
$7,881
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,502
Total Expenses
$6,271
Mortgage P&I
122%
$4,281
Property Taxes
23%
$795
Home Insurance
8%
$285
HOA
0%
$0
Property Management
10%
$350
CapEx
5%
$175
Vacancy
6%
$210
Maintenance
5%
$175
Other
0%
$0