Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.51% first-year return on $166k initial cash invested.
-8.51%
Cash On Cash
4.75%
Cap Rate
0.77
DSCR
$4,787
Rent
-$1,177
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,787 income − $5,964 expenses = $1,177 out of pocket
Investment Breakdown
|
Purchase Price
$790k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$158k
Closing costs
1%
$7,899
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,787
Total Expenses
$5,964
Mortgage P&I
85%
$4,066
Property Taxes
8%
$378
Home Insurance
6%
$276
HOA
0%
$0
Property Management
10%
$479
CapEx
5%
$239
Vacancy
6%
$287
Maintenance
5%
$239
Other
0%
$0