Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.89% first-year return on $165k initial cash invested.
-16.89%
Cash On Cash
2.76%
Cap Rate
0.46
DSCR
$3,735
Rent
-$2,322
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,735 income − $6,057 expenses = $2,322 out of pocket
Investment Breakdown
|
Purchase Price
$786k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$157k
Closing costs
1%
$7,857
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,735
Total Expenses
$6,057
Mortgage P&I
105%
$3,940
Property Taxes
23%
$865
Home Insurance
8%
$280
HOA
0%
$0
Property Management
10%
$374
CapEx
5%
$187
Vacancy
6%
$224
Maintenance
5%
$187
Other
0%
$0