Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.53% first-year return on $167k initial cash invested.
-18.53%
Cash On Cash
2.32%
Cap Rate
0.39
DSCR
$3,516
Rent
-$2,577
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,516 income − $6,093 expenses = $2,577 out of pocket
Investment Breakdown
|
Purchase Price
$795k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$159k
Closing costs
1%
$7,949
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,516
Total Expenses
$6,093
Mortgage P&I
112%
$3,936
Property Taxes
28%
$973
Home Insurance
8%
$269
HOA
0%
$0
Property Management
10%
$352
CapEx
5%
$176
Vacancy
6%
$211
Maintenance
5%
$176
Other
0%
$0