Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.05% first-year return on $167k initial cash invested.
-18.05%
Cash On Cash
2.83%
Cap Rate
0.45
DSCR
$3,697
Rent
-$2,519
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,697 income − $6,216 expenses = $2,519 out of pocket
Investment Breakdown
|
Purchase Price
$797k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$159k
Closing costs
1%
$7,973
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,697
Total Expenses
$6,216
Mortgage P&I
114%
$4,211
Property Taxes
20%
$755
Home Insurance
8%
$288
HOA
0%
$0
Property Management
10%
$370
CapEx
5%
$185
Vacancy
6%
$222
Maintenance
5%
$185
Other
0%
$0