Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.19% first-year return on $167k initial cash invested.
-13.19%
Cash On Cash
3.41%
Cap Rate
0.58
DSCR
$3,715
Rent
-$1,838
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,715 income − $5,553 expenses = $1,838 out of pocket
Investment Breakdown
|
Purchase Price
$796k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$159k
Closing costs
1%
$7,961
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,715
Total Expenses
$5,553
Mortgage P&I
105%
$3,917
Property Taxes
10%
$389
Home Insurance
8%
$280
HOA
0%
$0
Property Management
10%
$372
CapEx
5%
$186
Vacancy
6%
$223
Maintenance
5%
$186
Other
0%
$0