Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.66% first-year return on $166k initial cash invested.
-23.66%
Cash On Cash
1.32%
Cap Rate
0.22
DSCR
$2,176
Rent
-$3,273
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,176 income − $5,449 expenses = $3,273 out of pocket
Investment Breakdown
|
Purchase Price
$791k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,176
Total Expenses
$5,449
Mortgage P&I
185%
$4,036
Property Taxes
19%
$408
Home Insurance
20%
$438
HOA
0%
$0
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0