Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.51% first-year return on $169k initial cash invested.
-23.51%
Cash On Cash
1.55%
Cap Rate
0.25
DSCR
$2,433
Rent
-$3,312
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,433 income − $5,745 expenses = $3,312 out of pocket
Investment Breakdown
|
Purchase Price
$805k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$161k
Closing costs
1%
$8,050
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,433
Total Expenses
$5,745
Mortgage P&I
174%
$4,231
Property Taxes
11%
$267
Home Insurance
12%
$282
HOA
14%
$332
Property Management
10%
$243
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0