Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.31% first-year return on $165k initial cash invested.
-19.31%
Cash On Cash
2.56%
Cap Rate
0.4
DSCR
$3,545
Rent
-$2,663
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,545 income − $6,208 expenses = $2,663 out of pocket
Investment Breakdown
|
Purchase Price
$788k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$158k
Closing costs
1%
$7,880
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,545
Total Expenses
$6,208
Mortgage P&I
118%
$4,167
Property Taxes
24%
$844
Home Insurance
8%
$276
HOA
0%
$0
Property Management
10%
$354
CapEx
5%
$177
Vacancy
6%
$213
Maintenance
5%
$177
Other
0%
$0