Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.66% first-year return on $169k initial cash invested.
-19.66%
Cash On Cash
2.2%
Cap Rate
0.36
DSCR
$3,481
Rent
-$2,775
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,481 income − $6,256 expenses = $2,775 out of pocket
Investment Breakdown
|
Purchase Price
$807k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$161k
Closing costs
1%
$8,066
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,481
Total Expenses
$6,256
Mortgage P&I
117%
$4,079
Property Taxes
27%
$954
Home Insurance
8%
$289
HOA
1%
$29
Property Management
10%
$348
CapEx
5%
$174
Vacancy
6%
$209
Maintenance
5%
$174
Other
0%
$0