Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.47% first-year return on $165k initial cash invested.
-18.47%
Cash On Cash
3.29%
Cap Rate
0.48
DSCR
$4,034
Rent
-$2,536
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,034 income − $6,570 expenses = $2,536 out of pocket
Investment Breakdown
|
Purchase Price
$785k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$157k
Closing costs
1%
$7,845
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,034
Total Expenses
$6,570
Mortgage P&I
111%
$4,484
Property Taxes
19%
$781
Home Insurance
6%
$256
HOA
0%
$0
Property Management
10%
$403
CapEx
5%
$202
Vacancy
6%
$242
Maintenance
5%
$202
Other
0%
$0