Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -29.57% first-year return on $171k initial cash invested.
-29.57%
Cash On Cash
0.04%
Cap Rate
0.01
DSCR
$1,294
Rent
-$4,218
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,294 income − $5,512 expenses = $4,218 out of pocket
Investment Breakdown
|
Purchase Price
$815k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$163k
Closing costs
1%
$8,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,294
Total Expenses
$5,512
Mortgage P&I
323%
$4,177
Property Taxes
55%
$713
Home Insurance
22%
$285
HOA
0%
$0
Property Management
10%
$129
CapEx
5%
$65
Vacancy
6%
$78
Maintenance
5%
$65
Other
0%
$0