Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.78% first-year return on $165k initial cash invested.
-16.78%
Cash On Cash
2.94%
Cap Rate
0.48
DSCR
$3,672
Rent
-$2,304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,672 income − $5,976 expenses = $2,304 out of pocket
Investment Breakdown
|
Purchase Price
$785k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$157k
Closing costs
1%
$7,848
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,672
Total Expenses
$5,976
Mortgage P&I
110%
$4,040
Property Taxes
19%
$708
Home Insurance
7%
$273
HOA
0%
$0
Property Management
10%
$367
CapEx
5%
$184
Vacancy
6%
$220
Maintenance
5%
$184
Other
0%
$0