Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.51% first-year return on $169k initial cash invested.
-19.51%
Cash On Cash
2.48%
Cap Rate
0.39
DSCR
$3,460
Rent
-$2,750
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,460 income − $6,210 expenses = $2,750 out of pocket
Investment Breakdown
|
Purchase Price
$806k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$161k
Closing costs
1%
$8,055
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,460
Total Expenses
$6,210
Mortgage P&I
123%
$4,244
Property Taxes
23%
$786
Home Insurance
8%
$280
HOA
0%
$0
Property Management
10%
$346
CapEx
5%
$173
Vacancy
6%
$208
Maintenance
5%
$173
Other
0%
$0