Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.88% first-year return on $166k initial cash invested.
-16.88%
Cash On Cash
2.69%
Cap Rate
0.45
DSCR
$3,002
Rent
-$2,329
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,002 income − $5,331 expenses = $2,329 out of pocket
Investment Breakdown
|
Purchase Price
$789k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$158k
Closing costs
1%
$7,885
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,002
Total Expenses
$5,331
Mortgage P&I
131%
$3,945
Property Taxes
8%
$253
Home Insurance
10%
$286
HOA
2%
$67
Property Management
10%
$300
CapEx
5%
$150
Vacancy
6%
$180
Maintenance
5%
$150
Other
0%
$0