Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.98% first-year return on $165k initial cash invested.
-16.98%
Cash On Cash
2.75%
Cap Rate
0.46
DSCR
$3,977
Rent
-$2,338
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,977 income − $6,315 expenses = $2,338 out of pocket
Investment Breakdown
|
Purchase Price
$787k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$157k
Closing costs
1%
$7,868
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,977
Total Expenses
$6,315
Mortgage P&I
99%
$3,941
Property Taxes
21%
$843
Home Insurance
7%
$271
HOA
6%
$225
Property Management
10%
$398
CapEx
5%
$199
Vacancy
6%
$239
Maintenance
5%
$199
Other
0%
$0