Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.43% first-year return on $165k initial cash invested.
-15.43%
Cash On Cash
2.93%
Cap Rate
0.49
DSCR
$3,211
Rent
-$2,120
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,211 income − $5,331 expenses = $2,120 out of pocket
Investment Breakdown
|
Purchase Price
$785k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$157k
Closing costs
1%
$7,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,211
Total Expenses
$5,331
Mortgage P&I
121%
$3,873
Property Taxes
11%
$347
Home Insurance
9%
$275
HOA
0%
$0
Property Management
10%
$321
CapEx
5%
$161
Vacancy
6%
$193
Maintenance
5%
$161
Other
0%
$0