Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.13% first-year return on $167k initial cash invested.
-22.13%
Cash On Cash
1.67%
Cap Rate
0.27
DSCR
$2,788
Rent
-$3,087
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,788 income − $5,875 expenses = $3,087 out of pocket
Investment Breakdown
|
Purchase Price
$797k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$159k
Closing costs
1%
$7,971
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,788
Total Expenses
$5,875
Mortgage P&I
145%
$4,056
Property Taxes
29%
$815
Home Insurance
10%
$280
HOA
0%
$0
Property Management
10%
$279
CapEx
5%
$139
Vacancy
6%
$167
Maintenance
5%
$139
Other
0%
$0