Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.12% first-year return on $171k initial cash invested.
-17.12%
Cash On Cash
2.69%
Cap Rate
0.45
DSCR
$3,589
Rent
-$2,437
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,589 income − $6,026 expenses = $2,437 out of pocket
Investment Breakdown
|
Purchase Price
$814k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$163k
Closing costs
1%
$8,135
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,589
Total Expenses
$6,026
Mortgage P&I
114%
$4,081
Property Taxes
21%
$742
Home Insurance
8%
$271
HOA
0%
$0
Property Management
10%
$359
CapEx
5%
$179
Vacancy
6%
$215
Maintenance
5%
$179
Other
0%
$0