Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.56% first-year return on $167k initial cash invested.
-14.56%
Cash On Cash
3.23%
Cap Rate
0.54
DSCR
$4,096
Rent
-$2,031
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,096 income − $6,127 expenses = $2,031 out of pocket
Investment Breakdown
|
Purchase Price
$797k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$159k
Closing costs
1%
$7,970
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,096
Total Expenses
$6,127
Mortgage P&I
97%
$3,972
Property Taxes
20%
$810
Home Insurance
7%
$279
HOA
0%
$0
Property Management
10%
$410
CapEx
5%
$205
Vacancy
6%
$246
Maintenance
5%
$205
Other
0%
$0