Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.65% first-year return on $167k initial cash invested.
-14.65%
Cash On Cash
3.23%
Cap Rate
0.54
DSCR
$3,688
Rent
-$2,039
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,688 income − $5,727 expenses = $2,039 out of pocket
Investment Breakdown
|
Purchase Price
$796k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$159k
Closing costs
1%
$7,955
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,688
Total Expenses
$5,727
Mortgage P&I
108%
$3,998
Property Taxes
13%
$491
Home Insurance
8%
$280
HOA
0%
$0
Property Management
10%
$369
CapEx
5%
$184
Vacancy
6%
$221
Maintenance
5%
$184
Other
0%
$0