Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.19% first-year return on $165k initial cash invested.
-17.19%
Cash On Cash
2.75%
Cap Rate
0.45
DSCR
$3,571
Rent
-$2,367
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,571 income − $5,938 expenses = $2,367 out of pocket
Investment Breakdown
|
Purchase Price
$787k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$157k
Closing costs
1%
$7,869
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,571
Total Expenses
$5,938
Mortgage P&I
112%
$3,989
Property Taxes
21%
$742
Home Insurance
8%
$278
HOA
0%
$0
Property Management
10%
$357
CapEx
5%
$179
Vacancy
6%
$214
Maintenance
5%
$179
Other
0%
$0