Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.08% first-year return on $165k initial cash invested.
-17.08%
Cash On Cash
2.64%
Cap Rate
0.44
DSCR
$3,341
Rent
-$2,344
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,341 income − $5,685 expenses = $2,344 out of pocket
Investment Breakdown
|
Purchase Price
$784k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,341
Total Expenses
$5,685
Mortgage P&I
117%
$3,903
Property Taxes
19%
$634
Home Insurance
8%
$280
HOA
0%
$0
Property Management
10%
$334
CapEx
5%
$167
Vacancy
6%
$200
Maintenance
5%
$167
Other
0%
$0