Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.84% first-year return on $165k initial cash invested.
-11.84%
Cash On Cash
3.8%
Cap Rate
0.63
DSCR
$3,914
Rent
-$1,631
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,914 income − $5,545 expenses = $1,631 out of pocket
Investment Breakdown
|
Purchase Price
$787k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$157k
Closing costs
1%
$7,871
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,914
Total Expenses
$5,545
Mortgage P&I
100%
$3,928
Property Taxes
8%
$319
Home Insurance
7%
$280
HOA
0%
$0
Property Management
10%
$391
CapEx
5%
$196
Vacancy
6%
$235
Maintenance
5%
$196
Other
0%
$0