Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.59% first-year return on $166k initial cash invested.
-8.59%
Cash On Cash
4.49%
Cap Rate
0.75
DSCR
$4,329
Rent
-$1,187
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,329 income − $5,516 expenses = $1,187 out of pocket
Investment Breakdown
|
Purchase Price
$789k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$158k
Closing costs
1%
$7,894
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,329
Total Expenses
$5,516
Mortgage P&I
91%
$3,925
Property Taxes
4%
$177
Home Insurance
7%
$289
HOA
0%
$0
Property Management
10%
$433
CapEx
5%
$216
Vacancy
6%
$260
Maintenance
5%
$216
Other
0%
$0