Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.33% first-year return on $165k initial cash invested.
-15.33%
Cash On Cash
3.1%
Cap Rate
0.52
DSCR
$4,016
Rent
-$2,104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,016 income − $6,120 expenses = $2,104 out of pocket
Investment Breakdown
|
Purchase Price
$784k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$157k
Closing costs
1%
$7,841
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,016
Total Expenses
$6,120
Mortgage P&I
98%
$3,926
Property Taxes
11%
$454
Home Insurance
7%
$280
HOA
10%
$415
Property Management
10%
$402
CapEx
5%
$201
Vacancy
6%
$241
Maintenance
5%
$201
Other
0%
$0