Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.78% first-year return on $169k initial cash invested.
-20.78%
Cash On Cash
1.81%
Cap Rate
0.3
DSCR
$2,147
Rent
-$2,926
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,147 income − $5,073 expenses = $2,926 out of pocket
Investment Breakdown
|
Purchase Price
$805k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$161k
Closing costs
1%
$8,048
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,147
Total Expenses
$5,073
Mortgage P&I
188%
$4,036
Property Taxes
9%
$190
Home Insurance
13%
$289
HOA
0%
$0
Property Management
10%
$215
CapEx
5%
$107
Vacancy
6%
$129
Maintenance
5%
$107
Other
0%
$0