Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.79% first-year return on $169k initial cash invested.
-13.79%
Cash On Cash
3.58%
Cap Rate
0.58
DSCR
$4,317
Rent
-$1,939
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,317 income − $6,256 expenses = $1,939 out of pocket
Investment Breakdown
|
Purchase Price
$803k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$161k
Closing costs
1%
$8,034
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,317
Total Expenses
$6,256
Mortgage P&I
96%
$4,123
Property Taxes
17%
$721
Home Insurance
7%
$289
HOA
0%
$0
Property Management
10%
$432
CapEx
5%
$216
Vacancy
6%
$259
Maintenance
5%
$216
Other
0%
$0