Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.02% first-year return on $171k initial cash invested.
-14.02%
Cash On Cash
3.44%
Cap Rate
0.56
DSCR
$3,814
Rent
-$1,994
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,814 income − $5,808 expenses = $1,994 out of pocket
Investment Breakdown
|
Purchase Price
$813k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$163k
Closing costs
1%
$8,125
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,814
Total Expenses
$5,808
Mortgage P&I
108%
$4,131
Property Taxes
10%
$388
Home Insurance
7%
$280
HOA
0%
$17
Property Management
10%
$381
CapEx
5%
$191
Vacancy
6%
$229
Maintenance
5%
$191
Other
0%
$0