Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.09% first-year return on $166k initial cash invested.
-11.09%
Cash On Cash
3.93%
Cap Rate
0.66
DSCR
$4,078
Rent
-$1,538
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,078 income − $5,616 expenses = $1,538 out of pocket
Investment Breakdown
|
Purchase Price
$792k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$158k
Closing costs
1%
$7,922
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,078
Total Expenses
$5,616
Mortgage P&I
96%
$3,930
Property Taxes
7%
$286
Home Insurance
7%
$289
HOA
1%
$50
Property Management
10%
$408
CapEx
5%
$204
Vacancy
6%
$245
Maintenance
5%
$204
Other
0%
$0