Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.12% first-year return on $165k initial cash invested.
-15.12%
Cash On Cash
3.3%
Cap Rate
0.53
DSCR
$4,010
Rent
-$2,074
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,010 income − $6,084 expenses = $2,074 out of pocket
Investment Breakdown
|
Purchase Price
$784k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$157k
Closing costs
1%
$7,839
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,010
Total Expenses
$6,084
Mortgage P&I
100%
$4,030
Property Taxes
18%
$732
Home Insurance
7%
$280
HOA
0%
$0
Property Management
10%
$401
CapEx
5%
$200
Vacancy
6%
$241
Maintenance
5%
$200
Other
0%
$0