Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.04% first-year return on $167k initial cash invested.
-13.04%
Cash On Cash
3.59%
Cap Rate
0.6
DSCR
$4,888
Rent
-$1,815
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,888 income − $6,703 expenses = $1,815 out of pocket
Investment Breakdown
|
Purchase Price
$796k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$159k
Closing costs
1%
$7,956
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,888
Total Expenses
$6,703
Mortgage P&I
81%
$3,948
Property Taxes
22%
$1,085
Home Insurance
6%
$289
HOA
2%
$111
Property Management
10%
$489
CapEx
5%
$244
Vacancy
6%
$293
Maintenance
5%
$244
Other
0%
$0