Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.18% first-year return on $166k initial cash invested.
-14.18%
Cash On Cash
3.4%
Cap Rate
0.56
DSCR
$4,152
Rent
-$1,959
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,152 income − $6,111 expenses = $1,959 out of pocket
Investment Breakdown
|
Purchase Price
$790k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$158k
Closing costs
1%
$7,895
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,152
Total Expenses
$6,111
Mortgage P&I
96%
$3,985
Property Taxes
19%
$770
Home Insurance
7%
$276
HOA
0%
$0
Property Management
10%
$415
CapEx
5%
$208
Vacancy
6%
$249
Maintenance
5%
$208
Other
0%
$0