Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.67% first-year return on $167k initial cash invested.
-16.67%
Cash On Cash
2.72%
Cap Rate
0.46
DSCR
$3,391
Rent
-$2,326
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,391 income − $5,717 expenses = $2,326 out of pocket
Investment Breakdown
|
Purchase Price
$797k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$159k
Closing costs
1%
$7,972
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,391
Total Expenses
$5,717
Mortgage P&I
117%
$3,964
Property Taxes
17%
$593
Home Insurance
8%
$278
HOA
0%
$0
Property Management
10%
$339
CapEx
5%
$170
Vacancy
6%
$203
Maintenance
5%
$170
Other
0%
$0