Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.57% first-year return on $165k initial cash invested.
-21.57%
Cash On Cash
1.71%
Cap Rate
0.29
DSCR
$3,474
Rent
-$2,963
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,474 income − $6,437 expenses = $2,963 out of pocket
Investment Breakdown
|
Purchase Price
$785k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$157k
Closing costs
1%
$7,848
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,474
Total Expenses
$6,437
Mortgage P&I
112%
$3,905
Property Taxes
29%
$998
Home Insurance
8%
$276
HOA
10%
$355
Property Management
10%
$347
CapEx
5%
$174
Vacancy
6%
$208
Maintenance
5%
$174
Other
0%
$0