Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.19% first-year return on $171k initial cash invested.
-15.19%
Cash On Cash
2.99%
Cap Rate
0.5
DSCR
$3,262
Rent
-$2,166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,262 income − $5,428 expenses = $2,166 out of pocket
Investment Breakdown
|
Purchase Price
$815k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$163k
Closing costs
1%
$8,146
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,262
Total Expenses
$5,428
Mortgage P&I
124%
$4,032
Property Taxes
8%
$247
Home Insurance
9%
$301
HOA
0%
$0
Property Management
10%
$326
CapEx
5%
$163
Vacancy
6%
$196
Maintenance
5%
$163
Other
0%
$0