Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.62% first-year return on $167k initial cash invested.
-14.62%
Cash On Cash
3.29%
Cap Rate
0.54
DSCR
$4,030
Rent
-$2,038
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,030 income − $6,068 expenses = $2,038 out of pocket
Investment Breakdown
|
Purchase Price
$796k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$159k
Closing costs
1%
$7,964
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,030
Total Expenses
$6,068
Mortgage P&I
100%
$4,022
Property Taxes
18%
$717
Home Insurance
7%
$280
HOA
0%
$0
Property Management
10%
$403
CapEx
5%
$202
Vacancy
6%
$242
Maintenance
5%
$202
Other
0%
$0