Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.17% first-year return on $165k initial cash invested.
-18.17%
Cash On Cash
2.52%
Cap Rate
0.41
DSCR
$3,114
Rent
-$2,500
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,114 income − $5,614 expenses = $2,500 out of pocket
Investment Breakdown
|
Purchase Price
$786k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$157k
Closing costs
1%
$7,862
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,114
Total Expenses
$5,614
Mortgage P&I
128%
$3,993
Property Taxes
15%
$469
Home Insurance
9%
$279
HOA
2%
$63
Property Management
10%
$311
CapEx
5%
$156
Vacancy
6%
$187
Maintenance
5%
$156
Other
0%
$0