Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.86% first-year return on $165k initial cash invested.
-24.86%
Cash On Cash
1.11%
Cap Rate
0.18
DSCR
$2,236
Rent
-$3,420
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,236 income − $5,656 expenses = $3,420 out of pocket
Investment Breakdown
|
Purchase Price
$786k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$157k
Closing costs
1%
$7,860
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,236
Total Expenses
$5,656
Mortgage P&I
180%
$4,032
Property Taxes
34%
$767
Home Insurance
12%
$275
HOA
0%
$0
Property Management
10%
$224
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0