Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.3% first-year return on $165k initial cash invested.
-22.3%
Cash On Cash
1.56%
Cap Rate
0.26
DSCR
$2,168
Rent
-$3,063
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,168 income − $5,231 expenses = $3,063 out of pocket
Investment Breakdown
|
Purchase Price
$785k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,168
Total Expenses
$5,231
Mortgage P&I
183%
$3,974
Property Taxes
19%
$419
Home Insurance
13%
$275
HOA
0%
$0
Property Management
10%
$217
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0