Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.32% first-year return on $165k initial cash invested.
-14.32%
Cash On Cash
3.36%
Cap Rate
0.55
DSCR
$3,995
Rent
-$1,969
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,995 income − $5,964 expenses = $1,969 out of pocket
Investment Breakdown
|
Purchase Price
$786k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$157k
Closing costs
1%
$7,857
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,995
Total Expenses
$5,964
Mortgage P&I
99%
$3,967
Property Taxes
14%
$566
Home Insurance
7%
$280
HOA
3%
$111
Property Management
10%
$400
CapEx
5%
$200
Vacancy
6%
$240
Maintenance
5%
$200
Other
0%
$0