Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.09% first-year return on $165k initial cash invested.
-11.09%
Cash On Cash
4.02%
Cap Rate
0.67
DSCR
$4,658
Rent
-$1,524
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,658 income − $6,182 expenses = $1,524 out of pocket
Investment Breakdown
|
Purchase Price
$785k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$157k
Closing costs
1%
$7,851
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,658
Total Expenses
$6,182
Mortgage P&I
84%
$3,924
Property Taxes
17%
$772
Home Insurance
6%
$275
HOA
0%
$0
Property Management
10%
$466
CapEx
5%
$233
Vacancy
6%
$279
Maintenance
5%
$233
Other
0%
$0