Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.77% first-year return on $169k initial cash invested.
-18.77%
Cash On Cash
2.93%
Cap Rate
0.45
DSCR
$3,835
Rent
-$2,638
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,835 income − $6,473 expenses = $2,638 out of pocket
Investment Breakdown
|
Purchase Price
$803k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$161k
Closing costs
1%
$8,031
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,835
Total Expenses
$6,473
Mortgage P&I
115%
$4,408
Property Taxes
21%
$787
Home Insurance
7%
$280
HOA
0%
$0
Property Management
10%
$384
CapEx
5%
$192
Vacancy
6%
$230
Maintenance
5%
$192
Other
0%
$0