Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.29% first-year return on $171k initial cash invested.
-26.29%
Cash On Cash
0.94%
Cap Rate
0.15
DSCR
$2,301
Rent
-$3,742
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,301 income − $6,043 expenses = $3,742 out of pocket
Investment Breakdown
|
Purchase Price
$813k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$163k
Closing costs
1%
$8,134
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,301
Total Expenses
$6,043
Mortgage P&I
185%
$4,264
Property Taxes
38%
$885
Home Insurance
13%
$296
HOA
0%
$0
Property Management
10%
$230
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0