Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.1% first-year return on $169k initial cash invested.
-18.1%
Cash On Cash
2.53%
Cap Rate
0.41
DSCR
$2,861
Rent
-$2,550
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,861 income − $5,411 expenses = $2,550 out of pocket
Investment Breakdown
|
Purchase Price
$805k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$161k
Closing costs
1%
$8,050
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,861
Total Expenses
$5,411
Mortgage P&I
144%
$4,107
Property Taxes
10%
$278
Home Insurance
10%
$282
HOA
0%
$0
Property Management
10%
$286
CapEx
5%
$143
Vacancy
6%
$172
Maintenance
5%
$143
Other
0%
$0