Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.29% first-year return on $166k initial cash invested.
-15.29%
Cash On Cash
3.13%
Cap Rate
0.53
DSCR
$5,102
Rent
-$2,119
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,102 income − $7,221 expenses = $2,119 out of pocket
Investment Breakdown
|
Purchase Price
$792k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$158k
Closing costs
1%
$7,919
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,102
Total Expenses
$7,221
Mortgage P&I
77%
$3,928
Property Taxes
26%
$1,337
Home Insurance
6%
$289
HOA
7%
$341
Property Management
10%
$510
CapEx
5%
$255
Vacancy
6%
$306
Maintenance
5%
$255
Other
0%
$0