Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -33.08% first-year return on $166k initial cash invested.
-33.08%
Cash On Cash
-0.66%
Cap Rate
-0.11
DSCR
$3,754
Rent
-$4,576
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,754 income − $8,330 expenses = $4,576 out of pocket
Investment Breakdown
|
Purchase Price
$791k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$158k
Closing costs
1%
$7,905
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,754
Total Expenses
$8,330
Mortgage P&I
105%
$3,952
Property Taxes
66%
$2,492
Home Insurance
24%
$910
HOA
0%
$0
Property Management
10%
$375
CapEx
5%
$188
Vacancy
6%
$225
Maintenance
5%
$188
Other
0%
$0