Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.53% first-year return on $165k initial cash invested.
-14.53%
Cash On Cash
3.15%
Cap Rate
0.53
DSCR
$3,832
Rent
-$2,003
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,832 income − $5,835 expenses = $2,003 out of pocket
Investment Breakdown
|
Purchase Price
$788k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$158k
Closing costs
1%
$7,876
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,832
Total Expenses
$5,835
Mortgage P&I
101%
$3,879
Property Taxes
13%
$484
Home Insurance
7%
$280
HOA
5%
$195
Property Management
10%
$383
CapEx
5%
$192
Vacancy
6%
$230
Maintenance
5%
$192
Other
0%
$0