Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.53% first-year return on $167k initial cash invested.
-15.53%
Cash On Cash
3.1%
Cap Rate
0.51
DSCR
$4,498
Rent
-$2,164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,498 income − $6,662 expenses = $2,164 out of pocket
Investment Breakdown
|
Purchase Price
$796k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$159k
Closing costs
1%
$7,963
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,498
Total Expenses
$6,662
Mortgage P&I
89%
$3,994
Property Taxes
22%
$985
Home Insurance
6%
$280
HOA
5%
$233
Property Management
10%
$450
CapEx
5%
$225
Vacancy
6%
$270
Maintenance
5%
$225
Other
0%
$0