Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.2% first-year return on $167k initial cash invested.
-18.2%
Cash On Cash
2.36%
Cap Rate
0.39
DSCR
$2,600
Rent
-$2,532
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,600 income − $5,132 expenses = $2,532 out of pocket
Investment Breakdown
|
Purchase Price
$795k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$159k
Closing costs
1%
$7,948
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,600
Total Expenses
$5,132
Mortgage P&I
153%
$3,967
Property Taxes
8%
$212
Home Insurance
9%
$241
HOA
1%
$36
Property Management
10%
$260
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0