Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.15% first-year return on $165k initial cash invested.
-16.15%
Cash On Cash
2.91%
Cap Rate
0.48
DSCR
$3,703
Rent
-$2,226
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,703 income − $5,929 expenses = $2,226 out of pocket
Investment Breakdown
|
Purchase Price
$788k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$158k
Closing costs
1%
$7,877
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,703
Total Expenses
$5,929
Mortgage P&I
107%
$3,950
Property Taxes
20%
$737
Home Insurance
8%
$280
HOA
0%
$0
Property Management
10%
$370
CapEx
5%
$185
Vacancy
6%
$222
Maintenance
5%
$185
Other
0%
$0