Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.34% first-year return on $167k initial cash invested.
-12.34%
Cash On Cash
3.79%
Cap Rate
0.62
DSCR
$4,091
Rent
-$1,712
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,091 income − $5,803 expenses = $1,712 out of pocket
Investment Breakdown
|
Purchase Price
$793k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$159k
Closing costs
1%
$7,930
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,091
Total Expenses
$5,803
Mortgage P&I
98%
$4,014
Property Taxes
9%
$376
Home Insurance
9%
$349
HOA
0%
$0
Property Management
10%
$409
CapEx
5%
$205
Vacancy
6%
$245
Maintenance
5%
$205
Other
0%
$0