Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.63% first-year return on $165k initial cash invested.
-9.63%
Cash On Cash
4.33%
Cap Rate
0.72
DSCR
$4,262
Rent
-$1,328
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,262 income − $5,590 expenses = $1,328 out of pocket
Investment Breakdown
|
Purchase Price
$788k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$158k
Closing costs
1%
$7,880
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,262
Total Expenses
$5,590
Mortgage P&I
93%
$3,958
Property Taxes
6%
$248
Home Insurance
6%
$276
HOA
0%
$0
Property Management
10%
$426
CapEx
5%
$213
Vacancy
6%
$256
Maintenance
5%
$213
Other
0%
$0