Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.47% first-year return on $167k initial cash invested.
-21.47%
Cash On Cash
1.68%
Cap Rate
0.28
DSCR
$2,345
Rent
-$2,994
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,345 income − $5,339 expenses = $2,994 out of pocket
Investment Breakdown
|
Purchase Price
$797k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$159k
Closing costs
1%
$7,967
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,345
Total Expenses
$5,339
Mortgage P&I
170%
$3,990
Property Taxes
19%
$451
Home Insurance
12%
$289
HOA
0%
$0
Property Management
10%
$234
CapEx
5%
$117
Vacancy
6%
$141
Maintenance
5%
$117
Other
0%
$0