Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.52% first-year return on $165k initial cash invested.
-17.52%
Cash On Cash
2.83%
Cap Rate
0.45
DSCR
$3,503
Rent
-$2,409
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,503 income − $5,912 expenses = $2,409 out of pocket
Investment Breakdown
|
Purchase Price
$786k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$157k
Closing costs
1%
$7,859
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,503
Total Expenses
$5,912
Mortgage P&I
117%
$4,085
Property Taxes
18%
$639
Home Insurance
8%
$278
HOA
0%
$0
Property Management
10%
$350
CapEx
5%
$175
Vacancy
6%
$210
Maintenance
5%
$175
Other
0%
$0