Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.65% first-year return on $166k initial cash invested.
-19.65%
Cash On Cash
2.22%
Cap Rate
0.36
DSCR
$3,428
Rent
-$2,725
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,428 income − $6,153 expenses = $2,725 out of pocket
Investment Breakdown
|
Purchase Price
$793k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$159k
Closing costs
1%
$7,925
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,428
Total Expenses
$6,153
Mortgage P&I
117%
$4,021
Property Taxes
28%
$952
Home Insurance
8%
$289
HOA
0%
$0
Property Management
10%
$343
CapEx
5%
$171
Vacancy
6%
$206
Maintenance
5%
$171
Other
0%
$0