Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.16% first-year return on $166k initial cash invested.
-21.16%
Cash On Cash
1.9%
Cap Rate
0.31
DSCR
$3,273
Rent
-$2,936
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,273 income − $6,209 expenses = $2,936 out of pocket
Investment Breakdown
|
Purchase Price
$793k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$159k
Closing costs
1%
$7,927
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,273
Total Expenses
$6,209
Mortgage P&I
123%
$4,030
Property Taxes
32%
$1,048
Home Insurance
9%
$280
HOA
0%
$0
Property Management
10%
$327
CapEx
5%
$164
Vacancy
6%
$196
Maintenance
5%
$164
Other
0%
$0