Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.46% first-year return on $166k initial cash invested.
-16.46%
Cash On Cash
2.82%
Cap Rate
0.47
DSCR
$3,404
Rent
-$2,284
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,404 income − $5,688 expenses = $2,284 out of pocket
Investment Breakdown
|
Purchase Price
$793k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$159k
Closing costs
1%
$7,928
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,404
Total Expenses
$5,688
Mortgage P&I
117%
$3,977
Property Taxes
16%
$551
Home Insurance
8%
$276
HOA
0%
$0
Property Management
10%
$340
CapEx
5%
$170
Vacancy
6%
$204
Maintenance
5%
$170
Other
0%
$0