Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.04% first-year return on $165k initial cash invested.
-15.04%
Cash On Cash
3.55%
Cap Rate
0.56
DSCR
$4,357
Rent
-$2,069
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,357 income − $6,426 expenses = $2,069 out of pocket
Investment Breakdown
|
Purchase Price
$786k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$157k
Closing costs
1%
$7,860
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,357
Total Expenses
$6,426
Mortgage P&I
96%
$4,173
Property Taxes
19%
$840
Home Insurance
6%
$280
HOA
0%
$0
Property Management
10%
$436
CapEx
5%
$218
Vacancy
6%
$261
Maintenance
5%
$218
Other
0%
$0