Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.78% first-year return on $166k initial cash invested.
-11.78%
Cash On Cash
3.89%
Cap Rate
0.65
DSCR
$4,852
Rent
-$1,632
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,852 income − $6,484 expenses = $1,632 out of pocket
Investment Breakdown
|
Purchase Price
$791k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$158k
Closing costs
1%
$7,914
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,852
Total Expenses
$6,484
Mortgage P&I
81%
$3,954
Property Taxes
20%
$988
Home Insurance
6%
$280
HOA
0%
$0
Property Management
10%
$485
CapEx
5%
$243
Vacancy
6%
$291
Maintenance
5%
$243
Other
0%
$0