Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.37% first-year return on $166k initial cash invested.
-17.37%
Cash On Cash
2.8%
Cap Rate
0.46
DSCR
$3,906
Rent
-$2,402
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,906 income − $6,308 expenses = $2,402 out of pocket
Investment Breakdown
|
Purchase Price
$790k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$158k
Closing costs
1%
$7,903
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,906
Total Expenses
$6,308
Mortgage P&I
104%
$4,053
Property Taxes
20%
$780
Home Insurance
7%
$280
HOA
5%
$180
Property Management
10%
$391
CapEx
5%
$195
Vacancy
6%
$234
Maintenance
5%
$195
Other
0%
$0