Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.84% first-year return on $167k initial cash invested.
-16.84%
Cash On Cash
2.87%
Cap Rate
0.47
DSCR
$3,573
Rent
-$2,336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,573 income − $5,909 expenses = $2,336 out of pocket
Investment Breakdown
|
Purchase Price
$793k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$159k
Closing costs
1%
$7,929
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,573
Total Expenses
$5,909
Mortgage P&I
114%
$4,056
Property Taxes
18%
$644
Home Insurance
8%
$280
HOA
0%
$0
Property Management
10%
$357
CapEx
5%
$179
Vacancy
6%
$214
Maintenance
5%
$179
Other
0%
$0