Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.31% first-year return on $166k initial cash invested.
-14.31%
Cash On Cash
3.22%
Cap Rate
0.54
DSCR
$3,493
Rent
-$1,978
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,493 income − $5,471 expenses = $1,978 out of pocket
Investment Breakdown
|
Purchase Price
$790k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$158k
Closing costs
1%
$7,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,493
Total Expenses
$5,471
Mortgage P&I
112%
$3,923
Property Taxes
10%
$363
Home Insurance
8%
$276
HOA
0%
$0
Property Management
10%
$349
CapEx
5%
$175
Vacancy
6%
$210
Maintenance
5%
$175
Other
0%
$0