Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.83% first-year return on $165k initial cash invested.
-13.83%
Cash On Cash
3.76%
Cap Rate
0.59
DSCR
$4,291
Rent
-$1,898
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,291 income − $6,189 expenses = $1,898 out of pocket
Investment Breakdown
|
Purchase Price
$784k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$157k
Closing costs
1%
$7,840
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,291
Total Expenses
$6,189
Mortgage P&I
96%
$4,140
Property Taxes
16%
$688
Home Insurance
6%
$245
HOA
0%
$0
Property Management
10%
$429
CapEx
5%
$215
Vacancy
6%
$257
Maintenance
5%
$215
Other
0%
$0