Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.57% first-year return on $167k initial cash invested.
-17.57%
Cash On Cash
2.86%
Cap Rate
0.46
DSCR
$3,741
Rent
-$2,449
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,741 income − $6,190 expenses = $2,449 out of pocket
Investment Breakdown
|
Purchase Price
$797k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$159k
Closing costs
1%
$7,966
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,741
Total Expenses
$6,190
Mortgage P&I
111%
$4,158
Property Taxes
21%
$780
Home Insurance
7%
$280
HOA
0%
$0
Property Management
10%
$374
CapEx
5%
$187
Vacancy
6%
$224
Maintenance
5%
$187
Other
0%
$0