Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.31% first-year return on $167k initial cash invested.
-18.31%
Cash On Cash
3.02%
Cap Rate
0.46
DSCR
$3,867
Rent
-$2,543
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,867 income − $6,410 expenses = $2,543 out of pocket
Investment Breakdown
|
Purchase Price
$794k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$159k
Closing costs
1%
$7,936
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,867
Total Expenses
$6,410
Mortgage P&I
112%
$4,345
Property Taxes
20%
$780
Home Insurance
7%
$280
HOA
0%
$0
Property Management
10%
$387
CapEx
5%
$193
Vacancy
6%
$232
Maintenance
5%
$193
Other
0%
$0