Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.71% first-year return on $166k initial cash invested.
-19.71%
Cash On Cash
2.62%
Cap Rate
0.4
DSCR
$3,409
Rent
-$2,730
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,409 income − $6,139 expenses = $2,730 out of pocket
Investment Breakdown
|
Purchase Price
$791k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$158k
Closing costs
1%
$7,914
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,409
Total Expenses
$6,139
Mortgage P&I
126%
$4,288
Property Taxes
20%
$685
Home Insurance
8%
$280
HOA
0%
$0
Property Management
10%
$341
CapEx
5%
$170
Vacancy
6%
$205
Maintenance
5%
$170
Other
0%
$0