Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.22% first-year return on $165k initial cash invested.
-27.22%
Cash On Cash
0.54%
Cap Rate
0.09
DSCR
$1,869
Rent
-$3,739
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,869 income − $5,608 expenses = $3,739 out of pocket
Investment Breakdown
|
Purchase Price
$785k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$157k
Closing costs
1%
$7,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,869
Total Expenses
$5,608
Mortgage P&I
214%
$3,998
Property Taxes
45%
$850
Home Insurance
15%
$275
HOA
0%
$0
Property Management
10%
$187
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0