Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.65% first-year return on $166k initial cash invested.
-14.65%
Cash On Cash
3.37%
Cap Rate
0.55
DSCR
$3,692
Rent
-$2,027
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,692 income − $5,719 expenses = $2,027 out of pocket
Investment Breakdown
|
Purchase Price
$791k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$158k
Closing costs
1%
$7,905
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,692
Total Expenses
$5,719
Mortgage P&I
110%
$4,062
Property Taxes
11%
$416
Home Insurance
8%
$280
HOA
0%
$0
Property Management
10%
$369
CapEx
5%
$185
Vacancy
6%
$222
Maintenance
5%
$185
Other
0%
$0