Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.24% first-year return on $167k initial cash invested.
-16.24%
Cash On Cash
2.93%
Cap Rate
0.48
DSCR
$3,814
Rent
-$2,263
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,814 income − $6,077 expenses = $2,263 out of pocket
Investment Breakdown
|
Purchase Price
$796k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$159k
Closing costs
1%
$7,963
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,814
Total Expenses
$6,077
Mortgage P&I
105%
$4,019
Property Taxes
21%
$786
Home Insurance
7%
$280
HOA
0%
$0
Property Management
10%
$381
CapEx
5%
$191
Vacancy
6%
$229
Maintenance
5%
$191
Other
0%
$0