Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.58% first-year return on $167k initial cash invested.
-14.58%
Cash On Cash
3.19%
Cap Rate
0.53
DSCR
$3,637
Rent
-$2,028
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,637 income − $5,665 expenses = $2,028 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
$3,637
Total Expenses
$5,665
Mortgage P&I
109%
$3,960
Property Taxes
13%
$467
Home Insurance
8%
$292
HOA
0%
$0
Property Management
10%
$364
CapEx
5%
$182
Vacancy
6%
$218
Maintenance
5%
$182
Other
0%
$0