Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.78% first-year return on $169k initial cash invested.
-20.78%
Cash On Cash
2.18%
Cap Rate
0.35
DSCR
$3,206
Rent
-$2,934
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,206 income − $6,140 expenses = $2,934 out of pocket
Investment Breakdown
|
Purchase Price
$807k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$161k
Closing costs
1%
$8,070
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,206
Total Expenses
$6,140
Mortgage P&I
132%
$4,240
Property Taxes
25%
$787
Home Insurance
9%
$280
HOA
0%
$0
Property Management
10%
$321
CapEx
5%
$160
Vacancy
6%
$192
Maintenance
5%
$160
Other
0%
$0