Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.19% first-year return on $171k initial cash invested.
-22.19%
Cash On Cash
1.67%
Cap Rate
0.27
DSCR
$3,176
Rent
-$3,169
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,176 income − $6,345 expenses = $3,169 out of pocket
Investment Breakdown
|
Purchase Price
$816k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$163k
Closing costs
1%
$8,159
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,176
Total Expenses
$6,345
Mortgage P&I
130%
$4,143
Property Taxes
31%
$978
Home Insurance
9%
$297
HOA
3%
$100
Property Management
10%
$318
CapEx
5%
$159
Vacancy
6%
$191
Maintenance
5%
$159
Other
0%
$0