Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.63% first-year return on $166k initial cash invested.
-15.63%
Cash On Cash
2.97%
Cap Rate
0.5
DSCR
$3,455
Rent
-$2,165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,455 income − $5,620 expenses = $2,165 out of pocket
Investment Breakdown
|
Purchase Price
$791k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$158k
Closing costs
1%
$7,914
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,455
Total Expenses
$5,620
Mortgage P&I
114%
$3,950
Property Taxes
14%
$500
Home Insurance
8%
$271
HOA
0%
$0
Property Management
10%
$346
CapEx
5%
$173
Vacancy
6%
$207
Maintenance
5%
$173
Other
0%
$0