Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.91% first-year return on $166k initial cash invested.
-19.91%
Cash On Cash
2.65%
Cap Rate
0.4
DSCR
$3,516
Rent
-$2,751
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,516 income − $6,267 expenses = $2,751 out of pocket
Investment Breakdown
|
Purchase Price
$790k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$158k
Closing costs
1%
$7,896
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,516
Total Expenses
$6,267
Mortgage P&I
123%
$4,319
Property Taxes
21%
$753
Home Insurance
8%
$280
HOA
0%
$0
Property Management
10%
$352
CapEx
5%
$176
Vacancy
6%
$211
Maintenance
5%
$176
Other
0%
$0