Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.01% first-year return on $166k initial cash invested.
-14.01%
Cash On Cash
3.35%
Cap Rate
0.56
DSCR
$3,806
Rent
-$1,940
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,806 income − $5,746 expenses = $1,940 out of pocket
Investment Breakdown
|
Purchase Price
$791k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$158k
Closing costs
1%
$7,912
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,806
Total Expenses
$5,746
Mortgage P&I
104%
$3,961
Property Taxes
13%
$507
Home Insurance
8%
$289
HOA
0%
$0
Property Management
10%
$381
CapEx
5%
$190
Vacancy
6%
$228
Maintenance
5%
$190
Other
0%
$0