Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.42% first-year return on $165k initial cash invested.
-13.42%
Cash On Cash
3.42%
Cap Rate
0.57
DSCR
$3,446
Rent
-$1,846
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,446 income − $5,292 expenses = $1,846 out of pocket
Investment Breakdown
|
Purchase Price
$786k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$157k
Closing costs
1%
$7,863
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,446
Total Expenses
$5,292
Mortgage P&I
114%
$3,917
Property Taxes
6%
$217
Home Insurance
8%
$262
HOA
0%
$0
Property Management
10%
$345
CapEx
5%
$172
Vacancy
6%
$207
Maintenance
5%
$172
Other
0%
$0