Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.85% first-year return on $167k initial cash invested.
-12.85%
Cash On Cash
3.71%
Cap Rate
0.61
DSCR
$4,256
Rent
-$1,787
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,256 income − $6,043 expenses = $1,787 out of pocket
Investment Breakdown
|
Purchase Price
$795k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$159k
Closing costs
1%
$7,949
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,256
Total Expenses
$6,043
Mortgage P&I
95%
$4,034
Property Taxes
14%
$613
Home Insurance
7%
$289
HOA
0%
$0
Property Management
10%
$426
CapEx
5%
$213
Vacancy
6%
$255
Maintenance
5%
$213
Other
0%
$0