Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.48% first-year return on $166k initial cash invested.
-15.48%
Cash On Cash
3.09%
Cap Rate
0.51
DSCR
$3,937
Rent
-$2,136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,937 income − $6,073 expenses = $2,136 out of pocket
Investment Breakdown
|
Purchase Price
$788k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$158k
Closing costs
1%
$7,884
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,937
Total Expenses
$6,073
Mortgage P&I
101%
$3,972
Property Taxes
20%
$781
Home Insurance
7%
$278
HOA
0%
$18
Property Management
10%
$394
CapEx
5%
$197
Vacancy
6%
$236
Maintenance
5%
$197
Other
0%
$0