Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.81% first-year return on $166k initial cash invested.
-9.81%
Cash On Cash
4.29%
Cap Rate
0.71
DSCR
$4,336
Rent
-$1,359
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,336 income − $5,695 expenses = $1,359 out of pocket
Investment Breakdown
|
Purchase Price
$792k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$158k
Closing costs
1%
$7,918
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,336
Total Expenses
$5,695
Mortgage P&I
92%
$3,974
Property Taxes
7%
$313
Home Insurance
6%
$280
HOA
0%
$0
Property Management
10%
$434
CapEx
5%
$217
Vacancy
6%
$260
Maintenance
5%
$217
Other
0%
$0