Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.36% first-year return on $167k initial cash invested.
-16.36%
Cash On Cash
2.7%
Cap Rate
0.46
DSCR
$2,977
Rent
-$2,271
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,977 income − $5,248 expenses = $2,271 out of pocket
Investment Breakdown
|
Purchase Price
$793k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$159k
Closing costs
1%
$7,933
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,977
Total Expenses
$5,248
Mortgage P&I
131%
$3,907
Property Taxes
1%
$37
Home Insurance
10%
$290
HOA
8%
$239
Property Management
10%
$298
CapEx
5%
$149
Vacancy
6%
$179
Maintenance
5%
$149
Other
0%
$0