Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.51% first-year return on $166k initial cash invested.
-12.51%
Cash On Cash
3.69%
Cap Rate
0.61
DSCR
$3,716
Rent
-$1,728
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,716 income − $5,444 expenses = $1,728 out of pocket
Investment Breakdown
|
Purchase Price
$790k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$158k
Closing costs
1%
$7,895
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,716
Total Expenses
$5,444
Mortgage P&I
107%
$3,972
Property Taxes
6%
$229
Home Insurance
7%
$276
HOA
0%
$0
Property Management
10%
$372
CapEx
5%
$186
Vacancy
6%
$223
Maintenance
5%
$186
Other
0%
$0