Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.46% first-year return on $165k initial cash invested.
-20.46%
Cash On Cash
2.01%
Cap Rate
0.33
DSCR
$3,872
Rent
-$2,818
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,872 income − $6,690 expenses = $2,818 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%
$7,872
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,872
Total Expenses
$6,690
Mortgage P&I
102%
$3,941
Property Taxes
27%
$1,034
Home Insurance
8%
$298
HOA
11%
$410
Property Management
10%
$387
CapEx
5%
$194
Vacancy
6%
$232
Maintenance
5%
$194
Other
0%
$0