Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.23% first-year return on $166k initial cash invested.
-20.23%
Cash On Cash
2.37%
Cap Rate
0.37
DSCR
$2,791
Rent
-$2,793
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,791 income − $5,584 expenses = $2,793 out of pocket
Investment Breakdown
|
Purchase Price
$789k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$158k
Closing costs
1%
$7,890
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,791
Total Expenses
$5,584
Mortgage P&I
151%
$4,210
Property Taxes
13%
$372
Home Insurance
10%
$276
HOA
0%
$0
Property Management
10%
$279
CapEx
5%
$140
Vacancy
6%
$167
Maintenance
5%
$140
Other
0%
$0