Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.62% first-year return on $165k initial cash invested.
-18.62%
Cash On Cash
2.42%
Cap Rate
0.4
DSCR
$4,167
Rent
-$2,557
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,167 income − $6,724 expenses = $2,557 out of pocket
Investment Breakdown
|
Purchase Price
$785k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$157k
Closing costs
1%
$7,847
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,167
Total Expenses
$6,724
Mortgage P&I
94%
$3,932
Property Taxes
11%
$440
Home Insurance
7%
$289
HOA
24%
$980
Property Management
10%
$417
CapEx
5%
$208
Vacancy
6%
$250
Maintenance
5%
$208
Other
0%
$0