Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.76% first-year return on $171k initial cash invested.
-18.76%
Cash On Cash
2.33%
Cap Rate
0.39
DSCR
$3,371
Rent
-$2,668
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,371 income − $6,039 expenses = $2,668 out of pocket
Investment Breakdown
|
Purchase Price
$813k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$163k
Closing costs
1%
$8,128
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,371
Total Expenses
$6,039
Mortgage P&I
121%
$4,078
Property Taxes
24%
$798
Home Insurance
8%
$286
HOA
0%
$0
Property Management
10%
$337
CapEx
5%
$169
Vacancy
6%
$202
Maintenance
5%
$169
Other
0%
$0