Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.95% first-year return on $167k initial cash invested.
-12.95%
Cash On Cash
3.52%
Cap Rate
0.59
DSCR
$3,576
Rent
-$1,801
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,576 income − $5,377 expenses = $1,801 out of pocket
Investment Breakdown
|
Purchase Price
$795k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$159k
Closing costs
1%
$7,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,576
Total Expenses
$5,377
Mortgage P&I
111%
$3,953
Property Taxes
6%
$215
Home Insurance
8%
$278
HOA
0%
$0
Property Management
10%
$358
CapEx
5%
$179
Vacancy
6%
$215
Maintenance
5%
$179
Other
0%
$0