Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.7% first-year return on $165k initial cash invested.
-22.7%
Cash On Cash
1.53%
Cap Rate
0.25
DSCR
$2,688
Rent
-$3,112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,688 income − $5,800 expenses = $3,112 out of pocket
Investment Breakdown
|
Purchase Price
$783k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$157k
Closing costs
1%
$7,834
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,688
Total Expenses
$5,800
Mortgage P&I
148%
$3,978
Property Taxes
32%
$855
Home Insurance
8%
$227
HOA
2%
$42
Property Management
10%
$269
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0