Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.1% first-year return on $165k initial cash invested.
-13.1%
Cash On Cash
3.79%
Cap Rate
0.61
DSCR
$4,153
Rent
-$1,796
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,153 income − $5,949 expenses = $1,796 out of pocket
Investment Breakdown
|
Purchase Price
$783k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$157k
Closing costs
1%
$7,834
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,153
Total Expenses
$5,949
Mortgage P&I
98%
$4,064
Property Taxes
13%
$529
Home Insurance
7%
$276
HOA
0%
$0
Property Management
10%
$415
CapEx
5%
$208
Vacancy
6%
$249
Maintenance
5%
$208
Other
0%
$0