Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.17% first-year return on $165k initial cash invested.
-11.17%
Cash On Cash
4.18%
Cap Rate
0.68
DSCR
$4,785
Rent
-$1,536
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,785 income − $6,321 expenses = $1,536 out of pocket
Investment Breakdown
|
Purchase Price
$786k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$157k
Closing costs
1%
$7,861
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,785
Total Expenses
$6,321
Mortgage P&I
84%
$4,034
Property Taxes
16%
$764
Home Insurance
6%
$280
HOA
0%
$0
Property Management
10%
$478
CapEx
5%
$239
Vacancy
6%
$287
Maintenance
5%
$239
Other
0%
$0