Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.47% first-year return on $169k initial cash invested.
-20.47%
Cash On Cash
2.15%
Cap Rate
0.34
DSCR
$2,391
Rent
-$2,879
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,391 income − $5,270 expenses = $2,879 out of pocket
Investment Breakdown
|
Purchase Price
$804k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$161k
Closing costs
1%
$8,035
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,391
Total Expenses
$5,270
Mortgage P&I
175%
$4,196
Property Taxes
6%
$151
Home Insurance
13%
$301
HOA
0%
$0
Property Management
10%
$239
CapEx
5%
$120
Vacancy
6%
$143
Maintenance
5%
$120
Other
0%
$0