Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.68% first-year return on $165k initial cash invested.
-18.68%
Cash On Cash
2.27%
Cap Rate
0.38
DSCR
$3,104
Rent
-$2,564
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,104 income − $5,668 expenses = $2,564 out of pocket
Investment Breakdown
|
Purchase Price
$784k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$157k
Closing costs
1%
$7,842
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,104
Total Expenses
$5,668
Mortgage P&I
125%
$3,891
Property Taxes
23%
$700
Home Insurance
9%
$271
HOA
0%
$0
Property Management
10%
$310
CapEx
5%
$155
Vacancy
6%
$186
Maintenance
5%
$155
Other
0%
$0