Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.97% first-year return on $166k initial cash invested.
-15.97%
Cash On Cash
3.1%
Cap Rate
0.5
DSCR
$3,829
Rent
-$2,215
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,829 income − $6,044 expenses = $2,215 out of pocket
Investment Breakdown
|
Purchase Price
$793k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$159k
Closing costs
1%
$7,928
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,829
Total Expenses
$6,044
Mortgage P&I
106%
$4,074
Property Taxes
18%
$695
Home Insurance
7%
$280
HOA
0%
$0
Property Management
10%
$383
CapEx
5%
$191
Vacancy
6%
$230
Maintenance
5%
$191
Other
0%
$0