Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.32% first-year return on $166k initial cash invested.
-11.32%
Cash On Cash
3.64%
Cap Rate
0.64
DSCR
$4,646
Rent
-$1,563
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,646 income − $6,209 expenses = $1,563 out of pocket
Investment Breakdown
|
Purchase Price
$789k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$158k
Closing costs
1%
$7,892
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,646
Total Expenses
$6,209
Mortgage P&I
80%
$3,723
Property Taxes
21%
$998
Home Insurance
6%
$280
HOA
0%
$0
Property Management
10%
$465
CapEx
5%
$232
Vacancy
6%
$279
Maintenance
5%
$232
Other
0%
$0