Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.98% first-year return on $169k initial cash invested.
-15.98%
Cash On Cash
3.15%
Cap Rate
0.51
DSCR
$3,881
Rent
-$2,248
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,881 income − $6,129 expenses = $2,248 out of pocket
Investment Breakdown
|
Purchase Price
$804k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$161k
Closing costs
1%
$8,039
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,881
Total Expenses
$6,129
Mortgage P&I
107%
$4,161
Property Taxes
17%
$670
Home Insurance
7%
$289
HOA
0%
$0
Property Management
10%
$388
CapEx
5%
$194
Vacancy
6%
$233
Maintenance
5%
$194
Other
0%
$0