Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.92% first-year return on $171k initial cash invested.
-25.92%
Cash On Cash
0.89%
Cap Rate
0.14
DSCR
$1,321
Rent
-$3,697
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,321 income − $5,018 expenses = $3,697 out of pocket
Investment Breakdown
|
Purchase Price
$815k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$163k
Closing costs
1%
$8,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,321
Total Expenses
$5,018
Mortgage P&I
321%
$4,235
Property Taxes
12%
$155
Home Insurance
22%
$285
HOA
0%
$0
Property Management
10%
$132
CapEx
5%
$66
Vacancy
6%
$79
Maintenance
5%
$66
Other
0%
$0