Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.21% first-year return on $165k initial cash invested.
-19.21%
Cash On Cash
2.26%
Cap Rate
0.37
DSCR
$2,826
Rent
-$2,636
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,826 income − $5,462 expenses = $2,636 out of pocket
Investment Breakdown
|
Purchase Price
$784k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$157k
Closing costs
1%
$7,842
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,826
Total Expenses
$5,462
Mortgage P&I
141%
$3,971
Property Taxes
17%
$476
Home Insurance
10%
$280
HOA
0%
$0
Property Management
10%
$283
CapEx
5%
$141
Vacancy
6%
$170
Maintenance
5%
$141
Other
0%
$0