Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.21% first-year return on $165k initial cash invested.
-19.21%
Cash On Cash
2.29%
Cap Rate
0.38
DSCR
$3,421
Rent
-$2,642
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,421 income − $6,063 expenses = $2,642 out of pocket
Investment Breakdown
|
Purchase Price
$786k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$157k
Closing costs
1%
$7,857
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,421
Total Expenses
$6,063
Mortgage P&I
116%
$3,968
Property Taxes
26%
$900
Home Insurance
8%
$280
HOA
1%
$26
Property Management
10%
$342
CapEx
5%
$171
Vacancy
6%
$205
Maintenance
5%
$171
Other
0%
$0