Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.19% first-year return on $165k initial cash invested.
-16.19%
Cash On Cash
2.91%
Cap Rate
0.48
DSCR
$3,336
Rent
-$2,229
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,336 income − $5,565 expenses = $2,229 out of pocket
Investment Breakdown
|
Purchase Price
$787k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$157k
Closing costs
1%
$7,865
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,336
Total Expenses
$5,565
Mortgage P&I
119%
$3,969
Property Taxes
14%
$462
Home Insurance
8%
$266
HOA
0%
$0
Property Management
10%
$334
CapEx
5%
$167
Vacancy
6%
$200
Maintenance
5%
$167
Other
0%
$0