Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.87% first-year return on $165k initial cash invested.
-28.87%
Cash On Cash
0.96%
Cap Rate
0.14
DSCR
$2,839
Rent
-$3,977
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,839 income − $6,816 expenses = $3,977 out of pocket
Investment Breakdown
|
Purchase Price
$787k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$157k
Closing costs
1%
$7,873
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,839
Total Expenses
$6,816
Mortgage P&I
157%
$4,462
Property Taxes
28%
$807
Home Insurance
10%
$280
HOA
19%
$529
Property Management
10%
$284
CapEx
5%
$142
Vacancy
6%
$170
Maintenance
5%
$142
Other
0%
$0