Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.36% first-year return on $166k initial cash invested.
-17.36%
Cash On Cash
2.99%
Cap Rate
0.47
DSCR
$3,754
Rent
-$2,407
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,754 income − $6,161 expenses = $2,407 out of pocket
Investment Breakdown
|
Purchase Price
$792k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$158k
Closing costs
1%
$7,922
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,754
Total Expenses
$6,161
Mortgage P&I
112%
$4,193
Property Taxes
19%
$712
Home Insurance
7%
$280
HOA
0%
$0
Property Management
10%
$375
CapEx
5%
$188
Vacancy
6%
$225
Maintenance
5%
$188
Other
0%
$0