Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.29% first-year return on $169k initial cash invested.
-18.29%
Cash On Cash
2.71%
Cap Rate
0.43
DSCR
$3,621
Rent
-$2,583
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,621 income − $6,204 expenses = $2,583 out of pocket
Investment Breakdown
|
Purchase Price
$807k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$161k
Closing costs
1%
$8,071
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,621
Total Expenses
$6,204
Mortgage P&I
117%
$4,227
Property Taxes
20%
$742
Home Insurance
8%
$294
HOA
0%
$0
Property Management
10%
$362
CapEx
5%
$181
Vacancy
6%
$217
Maintenance
5%
$181
Other
0%
$0