Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.14% first-year return on $171k initial cash invested.
-15.14%
Cash On Cash
3.18%
Cap Rate
0.52
DSCR
$3,508
Rent
-$2,156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,508 income − $5,664 expenses = $2,156 out of pocket
Investment Breakdown
|
Purchase Price
$814k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$163k
Closing costs
1%
$8,140
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,508
Total Expenses
$5,664
Mortgage P&I
118%
$4,137
Property Taxes
8%
$275
Home Insurance
10%
$341
HOA
0%
$0
Property Management
10%
$351
CapEx
5%
$175
Vacancy
6%
$210
Maintenance
5%
$175
Other
0%
$0