Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.82% first-year return on $167k initial cash invested.
-18.82%
Cash On Cash
2.35%
Cap Rate
0.39
DSCR
$3,754
Rent
-$2,626
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,754 income − $6,380 expenses = $2,626 out of pocket
Investment Breakdown
|
Purchase Price
$797k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$159k
Closing costs
1%
$7,974
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,754
Total Expenses
$6,380
Mortgage P&I
107%
$4,000
Property Taxes
19%
$725
Home Insurance
7%
$280
HOA
11%
$399
Property Management
10%
$375
CapEx
5%
$188
Vacancy
6%
$225
Maintenance
5%
$188
Other
0%
$0