Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.46% first-year return on $165k initial cash invested.
-17.46%
Cash On Cash
2.5%
Cap Rate
0.42
DSCR
$2,900
Rent
-$2,399
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,900 income − $5,299 expenses = $2,399 out of pocket
Investment Breakdown
|
Purchase Price
$785k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$157k
Closing costs
1%
$7,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,900
Total Expenses
$5,299
Mortgage P&I
134%
$3,888
Property Taxes
7%
$203
Home Insurance
9%
$275
HOA
6%
$179
Property Management
10%
$290
CapEx
5%
$145
Vacancy
6%
$174
Maintenance
5%
$145
Other
0%
$0