Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.04% first-year return on $165k initial cash invested.
-17.04%
Cash On Cash
2.65%
Cap Rate
0.44
DSCR
$3,202
Rent
-$2,347
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,202 income − $5,549 expenses = $2,347 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%
$7,871
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,202
Total Expenses
$5,549
Mortgage P&I
123%
$3,928
Property Taxes
13%
$429
Home Insurance
9%
$280
HOA
3%
$80
Property Management
10%
$320
CapEx
5%
$160
Vacancy
6%
$192
Maintenance
5%
$160
Other
0%
$0