Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.98% first-year return on $165k initial cash invested.
-14.98%
Cash On Cash
3.33%
Cap Rate
0.54
DSCR
$3,977
Rent
-$2,062
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,977 income − $6,039 expenses = $2,062 out of pocket
Investment Breakdown
|
Purchase Price
$786k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$157k
Closing costs
1%
$7,864
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,977
Total Expenses
$6,039
Mortgage P&I
102%
$4,043
Property Taxes
18%
$699
Home Insurance
7%
$262
HOA
0%
$0
Property Management
10%
$398
CapEx
5%
$199
Vacancy
6%
$239
Maintenance
5%
$199
Other
0%
$0